SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 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, 1996
----------------------
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 0-17706
------------------
QNB Corp.
- --------------------------------------------------------------------------------
(Exact Name of Registrant as Specified in Its Charter)
Pennsylvania 23-2318082
- --------------------------------- -------------------
(State or Other Jurisdiction (I.R.S. Employer
of Incorporation or Organization) Identification No.)
10 North Third Street, Quakertown, PA 18951-9005
- ---------------------------------------- ----------
(Address of Principal Executive Offices) (Zip Code)
Registrant's Telephone Number, Including Area Code (215) 538-5600
----------------------
Not Applicable
------------------------------------------------------------------------------
Former Name, Former Address and Former Fiscal Year,
if Changed Since Last Report.
Indicate by check x/ whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes x No
-------------- ---------------
Indicate the number of shares outstanding of each of the issuer's
classes of common stock, as of the latest practicable date.
Class Outstanding at August 13, 1996
Common Stock, par value $1.25 1,424,136
<PAGE>
QNB CORP. AND SUBSIDIARY
FORM 10-Q
QUARTER ENDED JUNE 30, 1996
INDEX
PART I - FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS PAGE
Consolidated Statements of Income for Three and
Six Months Ended June 30, 1996 and 1995...............1
Consolidated Balance Sheets at June 30, 1996
and December 31, 1995.................................2
Consolidated Statements of Cash Flows for Six
Months Ended June 30, 1996 and 1995...................3
Notes to Consolidated Financial Statements.....................4
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
OPERATIONS AND FINANCIAL CONDITION........................5
PART II - OTHER INFORMATION
OTHER INFORMATION..............................................17
<PAGE>
<TABLE>
<CAPTION>
CONSOLIDATED STATEMENTS OF INCOME ONB Corp.
and Subsidiary
(in thousands, except per share data)
(unaudited)
- ------------------------------------------------------------------------------------------------------------------
Three Months Six Months
Ended June 30, Ended June 30,
1996 1995 1996 1995
- ------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Interest Income
Interest and fees on loans ............................................. $ 3,371 $ 3,434 $ 6,684 $ 6,752
Interest and dividends on investment securities available-for-sale ..... 812 794 1,630 1,565
Interest and dividends on investment securities held-to-maturity:
Taxable ........................................................... 532 468 1,068 939
Tax-exempt ........................................................ 130 98 252 182
Interest on Federal funds sold ......................................... 51 105 102 168
- ------------------------------------------------------------------------------------------------------------------
Total interest income ......................................... 4,896 4,899 9,736 9,606
- ------------------------------------------------------------------------------------------------------------------
Interest Expense
Interest on deposits:
NOW accounts ...................................................... 143 179 294 344
Money market accounts ............................................. 256 285 513 578
Savings ........................................................... 197 203 386 407
Time............................................................... 1,148 1,081 2,303 2,066
Time over $100,000 ................................................ 205 250 431 491
Interest on short-term borrowings ...................................... 65 59 128 104
- ------------------------------------------------------------------------------------------------------------------
Total interest expense ........................................ 2,014 2,057 4,055 3,990
- ------------------------------------------------------------------------------------------------------------------
Net interest income ........................................... 2,882 2,842 5,681 5,616
Provision for possible loan losses ..................................... 100 560 200 810
- ------------------------------------------------------------------------------------------------------------------
Net interest income after provision for possible loan losses .. 2,782 2,282 5,481 4,806
- ------------------------------------------------------------------------------------------------------------------
Non-Interest Income
Fees for services to customers ......................................... 254 218 503 434
Mortgage servicing fees ................................................ 52 63 107 122
Net gain (loss) on investment securities ............................... 23 -- 93 (8)
Net (loss) gain on sale of loans ....................................... (16) 85 39 90
Other operating income ................................................. 67 48 134 100
- ------------------------------------------------------------------------------------------------------------------
Total non-interest income ..................................... 380 414 876 738
- ------------------------------------------------------------------------------------------------------------------
Non-Interest Expense
Salaries and employee benefits ......................................... 1,291 1,544 2,529 2,863
Net occupancy expense .................................................. 164 162 334 324
Furniture and equipment expense ........................................ 170 187 318 361
Insurance expense ...................................................... 22 174 45 347
Other real estate owned expense ........................................ 45 161 90 287
Other expense .......................................................... 508 489 1,024 1,000
- ------------------------------------------------------------------------------------------------------------------
Total non-interest expense .................................... 2,200 2,717 4,340 5,182
- ------------------------------------------------------------------------------------------------------------------
Income (loss) before income taxes ................................. 962 (21) 2,017 362
Provision (benefit) for income taxes ................................... 262 (16) 556 65
- ------------------------------------------------------------------------------------------------------------------
Net Income (Loss) ................................................. $ 700 $ (5) $ 1,461 $ 297
==================================================================================================================
Net Income Per Share .............................................. $ .49 -- $ 1.02 $ .21
==================================================================================================================
Cash Dividends Per Share .......................................... $ .14 $ .125 $ .28 $ .25
==================================================================================================================
</TABLE>
The accompanying notes are an integral part of the consolidated financial
statements.
Page 1
<PAGE>
<TABLE>
<CAPTION>
CONSOLIDATED BALANCE SHEETS ONB Corp.
and Subsidiary
(in thousands)
(unaudited)
- ------------------------------------------------------------------------------------------------------------------------
June 30, December 31,
1996 1995
- ------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
Assets
Cash and due from banks ...................................................................... $ 12,385 $ 12,950
Federal funds sold ........................................................................... 9,148 2,907
Investment securities
available-for-sale ...................................................................... 51,120 55,380
held-to-maturity (market value $45,142 and $42,861) ..................................... 45,430 42,515
Total loans, net of unearned income of $439 and $382 ......................................... 153,737 155,957
Allowance for possible loan losses ...................................................... (2,506) (2,384)
- -----------------------------------------------------------------------------------------------------------------------
Net loans ........................................................................... 151,231 153,573
Premises and equipment, net .................................................................. 4,505 4,536
Other real estate owned ...................................................................... 1,567 775
Accrued interest receivable .................................................................. 1,821 1,943
Other assets ................................................................................. 2,021 1,470
- -----------------------------------------------------------------------------------------------------------------------
Total assets ................................................................................. $ 279,228 $ 276,049
=======================================================================================================================
Liabilities
Deposits
Demand, noninterest-bearing ............................................................. $ 33,260 $ 31,882
NOW accounts ............................................................................ 41,078 39,477
Money market accounts ................................................................... 35,878 36,853
Savings ................................................................................. 36,172 33,841
Time..................................................................................... 86,338 86,382
Time over $100,000 ...................................................................... 13,830 14,452
- -----------------------------------------------------------------------------------------------------------------------
Total deposits ...................................................................... 246,556 242,887
Short-term borrowings ........................................................................ 9,145 10,099
Accrued interest payable ..................................................................... 961 1,040
Other liabilities ............................................................................ 1,187 1,157
- -----------------------------------------------------------------------------------------------------------------------
Total liabilities ............................................................................ 257,849 255,183
- -----------------------------------------------------------------------------------------------------------------------
Commitments and contingencies
Shareholders' Equity
Common stock, par value $1.25 per share;
authorized 5,000,000 shares; issued 1,424,136 shares and 1,423,838 shares ............... 1,780 1,780
Surplus ...................................................................................... 4,292 4,283
Retained earnings ............................................................................ 15,643 14,581
Unrealized holding (losses) gains, net of taxes, on investment securities available-for-sale . (336) 222
- -----------------------------------------------------------------------------------------------------------------------
Total shareholders' equity ................................................................... 21,379 20,866
- -----------------------------------------------------------------------------------------------------------------------
Total liabilities and shareholders' equity ................................................... $ 279,228 $ 276,049
=======================================================================================================================
</TABLE>
The accompanying notes are an integral part of the consolidated financial
statements.
Page 2
<PAGE>
<TABLE>
<CAPTION>
CONSOLIDATED STATEMENT OF CASH FLOW ONB Corp.
and Subsidiary
(in thousands)
(unaudited)
- --------------------------------------------------------------------------------------------------------------------
Six Months Ended June 30, 1996 1995
- --------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
Operating Activities
Net income .............................................................................. $ 1,461 $ 297
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for possible loan losses .................................................... 200 810
Depreciation and amortization ......................................................... 244 310
Securities (gains) losses ............................................................. (93) 8
Net gain on sale of loans ............................................................. (39) (90)
Proceeds from sales of residential mortgages .......................................... 2,073 1,064
Originations of residential mortgages held-for-sale ................................... (2,000) (1,108)
Gains on disposal of premises and equipment ........................................... -- (9)
Writedowns, net of losses (gains) on sales of other real estate owned ................. 34 183
Deferred income tax provision ......................................................... (24) (19)
Change in income taxes payable ........................................................ (119) (85)
Net decrease in interest and dividends receivable ..................................... 122 121
Net amortization of premiums and discounts ............................................ 38 63
Net decrease in interest payable ...................................................... (79) (2)
Other, net ............................................................................ (200) (344)
- --------------------------------------------------------------------------------------------------------------------
Net cash provided by operating activities ............................................. 1,618 1,199
- --------------------------------------------------------------------------------------------------------------------
Investing Activities
Proceeds from maturities and calls of investment securities
available-for-sale .................................................................... 11,080 445
held-to-maturity ...................................................................... 3,804 568
Proceeds from sales of investment securities
available-for-sale .................................................................... 5,655 1,003
Purchase of investment securities
available-for-sale .................................................................... (13,275) (6,997)
held-to-maturity ...................................................................... (6,709) (1,799)
Net increase in Federal funds sold ...................................................... (6,241) (4,171)
Proceeds from sale of student loans ..................................................... 1,361 2,559
Net (increase) decrease in loans ........................................................ (210) 2,515
Net purchases of premises and equipment ................................................. (213) (179)
Proceeds from disposal of premises and equipment ........................................ -- 12
Proceeds from the sale of other real estate owned ....................................... 131 1,121
- --------------------------------------------------------------------------------------------------------------------
Net cash used by investing activities ................................................. (4,617) (4,923)
- --------------------------------------------------------------------------------------------------------------------
Financing Activities
Net increase in noninterest-bearing deposits ............................................ 1,378 1,594
Net increase in interest-bearing deposits ............................................... 2,291 280
Net (decrease) increase in short-term borrowings ........................................ (954) 706
Cash dividends paid ..................................................................... (399) (355)
Proceeds from issuance of common stock .................................................. 9 29
Other, net .............................................................................. 109 142
- --------------------------------------------------------------------------------------------------------------------
Net cash provided by financing activities ............................................. 2,434 2,396
- --------------------------------------------------------------------------------------------------------------------
Decrease in cash and cash equivalents ................................................. (565) (1,328)
Cash and cash equivalents at beginning of year ........................................ 12,950 11,427
- --------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents at end of period ............................................ $ 12,385 $ 10,099
====================================================================================================================
Supplemental Cash Flow Disclosures
Interest paid ........................................................................... $ 4,134 $ 3,992
Income taxes paid ....................................................................... 700 170
Non-Cash Transactions
Transfer of loans to other real estate owned .......................................... 957 224
Change in net unrealized holding gains (losses), net of taxes, on investment securities (558) 1,621
====================================================================================================================
</TABLE>
The accompanying notes are an integral part of the consolidated financial
statements.
Page 3
<PAGE>
QNB CORP. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 1996 AND 1995, AND DECEMBER 31, 1995
(Unaudited)
1. REPORTING AND ACCOUNTING POLICIES
The accompanying consolidated financial statements include the accounts of QNB
Corp. and its wholly owned subsidiary, The Quakertown National Bank, (QNB). All
significant intercompany accounts and transactions are eliminated in the
consolidated statements.
The consolidated balance sheet as of June 30, 1996, as well as the respective
statements of income and cash flows for the three and six month periods ended
June 30, 1996 and 1995, are unaudited. The consolidated balance sheet as of
December 31, 1995 is derived from QNB's audited 1995 Annual Report and the
related footnotes are referenced to QNB's 1995 Annual Report incorporated in the
Form 10-K.
The financial statements reflect all adjustments, which in the opinion of
management are necessary for a fair presentation of the results of the interim
periods and are of a normal and recurring nature. The results for the periods
presented are not necessarily indicative of the full year. Certain accounts in
last years financial statements have been reclassified to conform to the current
year's presentation. These reclassifications had no effect on net income.
2. ADOPTION OF FINANCIAL ACCOUNTING STANDARDS
Beginning January 1, 1996 QNB adopted Statement of Financial Accounting
Standards No. 122 (SFAS No.122), "Accounting for Mortgage Servicing Rights."
SFAS No. 122 requires the recognition of separate assets relating to the rights
to service mortgage loans based on their fair value if it is practicable to
estimate the value. Additionally, the fair value of servicing assets will be
required to be measured at each reporting date to determine any potential
impairment. The statement applies prospectively to transactions entered into in
1996, therefore, there was no cumulative effect upon adoption of this statement.
This statement did not have a significant effect on the financial position or
results of operations of QNB.
QNB adopted Statement of Financial Accounting Standards No. 114 (SFAS No. 114),
"Accounting by Creditors for Impairment of a Loan" as amended by Statement of
Financial Accounting Standards No. 118 (SFAS No. 118), "Accounting by Creditors
for Impairment of a Loan - Income Recognition and Disclosures" on January 1,
1995. Under the new standard, a loan is considered impaired, based on current
information and events, if it is probable that QNB will be unable to collect the
scheduled payments of principal or interest when due according to the
contractual terms of the loan agreement.
The measurement of impaired loans is generally based on the present value of
expected future cash flows discounted at the historical effective interest rate,
except that all collateral-dependent loans are measured for impairment based on
the fair value of the collateral. The adoption of SFAS No. 114 did not have a
material impact on the financial position or results of operations of QNB.
At June 30, 1996 and 1995, the recorded investment in loans for which impairment
has been recognized in accordance with SFAS No. 114 totaled $4,642,000 and
$4,300,000, respectively, of which $2,783,000 and $3,077,000 related to loans
with no valuation allowance and $1,859.000 and $1,223,000 related to loans with
a corresponding valuation allowance of approximately $544,000 and $249,000,
respectively. Most of the loans identified as impaired are collateral-dependent.
FORM 10-Q
Page 4
<PAGE>
QNB CORP. AND SUBSIDIARY
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
OF OPERATIONS AND FINANCIAL CONDITION
The intention of this section is to provide the reader with a better
understanding of the consolidated results of operations for the three and six
month periods ended June 30, 1996 and 1995 and the financial condition at June
30, 1996 as compared to December 31, 1995 of QNB Corp. and its wholly owned
subsidiary, The Quakertown National Bank. The financial condition and results of
operations discussed herein are presented on a consolidated basis and the
consolidated entity is referred to herein as "QNB".
QNB Corp. (the "Corporation") is a bank holding company headquartered in
Quakertown, Pennsylvania which provides a full range of commercial and retail
banking services through its banking subsidiary, The Quakertown National Bank
(the "Bank"), a 119 year old community bank with locations in Upper Bucks,
Northern Montgomery and Southern Lehigh Counties.
RESULTS OF OPERATIONS
QNB reported net income of $700,000 or $.49 per share for the three month period
ending June 30, 1996. This represents a significant increase from the $5,000
loss reported for the same period in 1995. For the six month periods ending June
30, 1996 and 1995, net income and earnings per share were $1,461,000 and $1.02
and $297,000 and $.21, respectively.
The increase in net income for the quarter can be attributed to the significant
improvement in the company's efficiency ratio which dropped to approximately 65
percent from approximately 81 percent for the quarter ending June 30, 1995. A
decline in salary and benefits expense resulting from a reduction in personnel,
combined with the virtual elimination of Federal Deposit Insurance Corporation
premiums and a sizable reduction in expense related to other real estate owned
contributed to the improvement in the efficiency ratio. A reduction of $460,000
in the provision for possible loan losses also contributed to the improvement in
earnings.
The loss during the second quarter of 1995 was primarily the result of expense
related to a Corporate reorganization of approximately $244,000, a charge to the
provision for possible loan losses of $560,000 and expense related to other real
estate owned of $161,000. The efficiency ratio for the June 1995 quarter,
excluding the expense related to a Corporate reorganization would have been
approximately 74 percent.
The improvement in net income when comparing the results for the six month
periods is primarily the result of actions taken by QNB during the prior two
years to reduce noninterest expense. These actions included two Corporate
re-engineering plans which resulted in approximately a 13 percent reduction in
the number of employees. Salaries and benefits expense declined $334,000 during
the six month periods. Also positively impacting the results when comparing the
six month periods was a $610,000 reduction in the provision for possible loan
losses, a $302,000 reduction in insurance premiums, primarily the elimination of
Federal Deposit Insurance Corporation (F.D.I.C.) insurance premiums, and a
$197,000 decline in expense related to other real estate owned. On the revenue
side, net interest income increased $65,000, fees for services to customers
increased $69,000 and net gains on the sale of investment securities increased
$101,000.
FORM 10-Q
Page 5
<PAGE>
QNB CORP. AND SUBSIDIARY
MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
OF OPERATIONS AND FINANCIAL CONDITION
NET INTEREST INCOME
Net interest income is the primary source of operating income for QNB. Net
interest income is interest income, dividends, and fees on earning assets, less
interest expense incurred for funding sources. Earning assets primarily include
loans, investment securities and Federal funds sold. Sources used to fund these
assets include deposits, borrowed funds and shareholders' equity. Net interest
income is affected by changes in interest rates, the volume and mix of earning
assets and interest-bearing liabilities, and the amount of earning assets funded
by noninterest-bearing deposits and shareholders' equity.
Net interest income increased slightly for the three month period ending June
30, 1996 to $2,882,000 compared to $2,842,000 for the same period last year. A
2.1 percent increase in average earning assets and a one basis point increase in
the net interest margin contributed to the increase in net interest income. The
recognition of $45,000 in interest income on the payoff of a nonaccrual loan
accounted for approximately seven basis points in the net interest margin.
Without this payment the net interest margin and net interest income would have
declined by six basis points and $5,000 for the quarter.
The yield on earning assets on a fully taxable equivalent basis was 7.92 percent
for the second quarter of 1996 versus 8.04 percent for the second quarter of
1995, while the rate paid on interest-bearing liabilities was 3.71 percent and
3.80 percent for the same periods. QNB was able to sustain its yield on earning
assets despite a 75 basis point decline in the prime rate when comparing the two
quarters. The average prime rate for the second quarter of 1996 was 8.25 percent
compared to 9.00 percent for the second quarter of 1995. Higher yields on QNB's
investment portfolio when comparing the two quarters partially offset some of
the impact of lower yields on the loan portfolio. The net interest margin on a
fully taxable equivalent basis for the three month period ended June 30, 1996
was 4.74 percent compared to 4.73 percent for the same period in 1995.
Net interest income for the six month period ending June 30, 1996 was
$5,681,000, an increase of $65,000 over the $5,616,000 recorded in 1995. A 2.6
percent increase in average earning assets offset a four basis point decline in
the net interest margin. While total interest income increased $130,000 to
$9,736,000 for the first six months of 1996, interest expense increased $65,000
to $4,055,000 over the same period. The yield on earning assets on a fully
taxable equivalent basis was 7.88 percent for the six months ending June 30,
1996 versus 7.97 percent for the same period of 1995, while the rate paid on
interest-bearing liabilities was 3.73 percent and 3.72 percent for the same
periods. The net interest margin for the six month periods ended June 30, 1996
and 1995 was 4.68 percent and 4.72 percent, respectively.
The movement of interest rates during the two six month periods has been in
opposite directions. During 1995 market interest rates, ie., the Treasury yield
curve, peaked during the first quarter of 1995, then declined fairly
significantly during the end of the first quarter and throughout the second
quarter of 1995. This contrasts to the bottoming of rates in February 1996,
followed by a rapid increase that continued throughout the second quarter.
QNB anticipates that its net interest margin will decline over the second half
of the year because of an increase in the rate paid on its interest-bearing
liabilities. Seasonal deposits from a local school district that earn a rate
close to Federal funds as well as a promotion for time certificates of deposit
will negatively impact the total rate paid on interest-bearing deposits. This
negative impact should be reduced by higher yields on earning assets as a result
of loan growth and higher reinvestment yields on the investment portfolio.
FORM 10-Q
Page 6
<PAGE>
QNB CORP. AND SUBSIDIARY
MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
OF OPERATIONS AND FINANCIAL CONDITION
PROVISION FOR POSSIBLE LOAN LOSSES
The provision for possible loan losses represents management's determination of
the amount necessary to be charged to operations to bring the allowance for
possible loan losses to a level considered adequate in relation to the risk of
possible losses in the loan portfolio. Actual loan losses, net of recoveries,
serve to reduce the allowance. Management uses various tools to assess the
adequacy of the allowance for possible loan losses. One tool is a model
recommended by the Office of the Comptroller of the Currency. This model
considers a number of relevant factors including: historical loan loss
experience, the assigned risk rating of the credit, current and projected credit
worthiness of the borrower, current value of the underlying collateral, levels
of and trends in delinquencies and nonaccrual loans, trends in volume and terms
of loans, concentrations of credit and national and local economic trends and
conditions. Other tools include ratio analysis and peer group analysis. The
implementation of SFAS No. 118, as discussed below, also impacts the
determination of the allowance for possible loan losses.
The provision for possible loan losses was $100,000 for the second quarter of
1996 compared to $560,000 for the same period in 1995. The provision for
possible loan losses was $200,000 and $810,000 for the six month periods ending
June 30, 1996 and 1995, respectively. The primary reason for the higher
provision for possible loan losses during both the three and six month periods
of 1995 was the higher level of loans charged-off, particularly loans secured by
real estate, both residential and commercial, during 1995. The allowance for
loan loss model is heavily weighted for historical charge-offs and since the
loan portfolio is primarily comprised of loans secured by real estate,
charge-offs of these types of loans have a significant impact on the calculation
of the allowance for possible loan losses and therefore the provision for
possible loan losses.
Net charge-offs in the second quarter of 1996 were $5,000 compared to $137,000
for the same period in 1995. Net charge-offs were $78,000 and $431,000 for the
six month periods ending June 30, 1996 and 1995, respectively. QNB's net
charge-offs as a percentage of average loans was .10 percent (annualized) for
the six month period ended June 30, 1996, compared with .56 percent for the same
1995 period. During the second quarter of 1996 QNB had a partial recovery of
$35,000 on a commercial loan charged-off in 1992. The partial charge-off of a
group of loans to one borrower for the purpose of low income residential
investment properties and the partial charge-off of loans to another borrower
for commercial and residential investment properties accounts for $384,000 of
the $431,000 charged-off during the first six months of 1995.
Nonperforming assets (nonaccruing loans, loans past due 90 days or more, and
other real estate owned) amounted to 2.31 percent of total assets at June 30,
1996 compared with 1.75 percent at June 30, 1995 and 2.01 percent at December
31, 1995. Nonperforming assets have increased 35.4 percent when comparing the
June 30, 1996 balance of $6,463,000 to the June 30, 1995 balance of $4,773,000.
Nonperforming assets have also increased from the December 31, 1995 balance of
$5,535,000. Nonaccrual loans were $4,751,000 and $3,646,000 at June 30, 1996 and
1995. Nonaccrual loans at December 31, 1995 were $4,480,000. QNB anticipates a
decrease in nonaccrual loans during the third quarter as a result of significant
payments or payoffs of a few loans. Other real estate owned was $1,567,000 at
June 30, 1996 compared to $775,000 at December 31, 1995 and $893,000 at June 30,
1995. Management anticipates a reduction in other real estate owned during the
third and fourth quarters as a result of the sale of a number of properties
totaling approximately $1,000,000. Some of this reduction in other real estate
owned will be offset by the foreclosure of several properties currently included
in nonaccrual loans. However, management believes total nonperforming assets
will decrease significantly prior to December 31, 1996.
FORM 10-Q
Page 7
<PAGE>
QNB CORP. AND SUBSIDIARY
MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
OF OPERATIONS AND FINANCIAL CONDITION
PROVISION FOR POSSIBLE LOAN LOSSES (Continued)
There were no restructured loans as of June 30, 1996, December 31, 1995 or June
30, 1995 as defined in Statement of Financial Accounting Standards No. 15,
"Accounting by Debtors and Creditors for Troubled Debt Restructurings", that
have not already been included in loans past due 90 days or more or nonaccrual
loans.
The allowance for possible loan losses was $2,506,000 and $2,384,000 at June 30,
1996 and December 31, 1995, respectively. The ratio of the allowance to total
loans was 1.63 percent and 1.53 percent for the respective periods. While QNB
believes that its allowance is adequate to cover losses in the loan portfolio,
there remain inherent uncertainties regarding future economic events and their
potential impact on asset quality.
QNB adopted Statement of Financial Accounting Standards No. 114 (SFAS No. 114),
"Accounting by Creditors for Impairment of a Loan" as amended by Statement of
Financial Accounting Standards No. 118 (SFAS No. 118), "Accounting by Creditors
for Impairment of a Loan - Income Recognition and Disclosures" on January 1,
1995. Under the new standard, a loan is considered impaired, based on current
information and events, if it is probable that QNB will be unable to collect the
scheduled payments of principal or interest when due according to the
contractual terms of the loan agreement. The measurement of impaired loans is
generally based on the present value of expected future cash flows discounted at
the historical effective interest rate, except that all collateral-dependent
loans are measured for impairment based on the fair value of the collateral. The
adoption of SFAS No. 114 did not have a material impact on the financial
position or results of operations of QNB.
NON-INTEREST INCOME
QNB, through its core banking business, generates various fees and service
charges. Total non-interest income is composed of service charges on deposit
accounts, mortgage servicing fees, gains on the sale of investment securities,
gains on the sale of residential mortgages and student loans, and other
miscellaneous fee income. Total non-interest income decreased $34,000 or 8.2
percent to $380,000 for the quarter ending June 30, 1996 when compared to June
30, 1995. For the six month period non-interest income increased $138,000 or
18.7 percent to $876,000.
Fees for services to customers, the largest component of total non-interest
income is primarily comprised of service charges on deposit accounts. These fees
increased 16.5 percent when comparing the two quarters from $218,000 to
$254,000. Charges related to a greater volume of overdrafts, as well as an
increase in the overdraft fee in November of 1995, account for approximately
$35,000 of the increase, while higher fees on business deposit accounts
contributed approximately $6,000 to the increase. An increase in the amount of
waived service charges of approximately $11,000 offset some of these increases.
For the six month period ending June 30, 1996 and 1995 fees for services to
customers was $503,000 and $434,000, respectively. As was the case for the
quarter, higher overdraft fees of approximately $55,000 and higher fees on
business deposit accounts of $12,000 accounted for the increase.
While QNB sells a majority of its residential mortgages in the secondary market,
it retains servicing rights. A normal servicing fee is retained on all mortgage
loans sold and serviced. Mortgage servicing fees for the quarter ending June 30,
1996 were $52,000 which represents an $11,000 decrease from the same period in
1995. The
FORM 10-Q
Page 8
<PAGE>
QNB CORP. AND SUBSIDIARY
MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
OF OPERATIONS AND FINANCIAL CONDITION
NON-INTEREST INCOME (Continued)
decrease in mortgage servicing fees for the quarter is primarily the result of a
8.8 percent decrease in the average balance of mortgages serviced. The average
balance of mortgages serviced during the second quarter of 1996 was
approximately $76,600,000 compared to $84,000,000 for the second quarter of
1995.
For the six month period mortgage servicing fees decreased 12.3 percent to
$107,000. The average balance of mortgages serviced was approximately
$78,000,000 for the six month period ending June 30, 1996 compared to
$84,600,000 for the first six months of 1995. It is anticipated that the amount
of servicing fees will continue to decline as a result of a slow down in the
origination and sale of mortgages caused by an increase in interest rates. The
timing of mortgage payments and delinquencies also impacts the amount of
servicing fees recorded. The implementation of Statement of Financial Accounting
Standards No. 122 (SFAS No. 122), "Accounting for Mortgage Servicing Rights"
beginning January 1, 1996 will also impact the level of servicing income
recorded.
SFAS No. 122 requires the recognition of separate assets relating to the rights
to service mortgage loans based on their fair value if it is practicable to
estimate the value. Additionally, the fair value of servicing assets will be
required to be measured at each reporting date to determine any potential
impairment. The statement applies prospectively to transactions entered into in
1996, therefore, there was no cumulative effect upon adoption of this statement.
This statement did not have a significant effect on the financial position or
results of operations of QNB.
Gains on the sale of investment securities were $23,000 for the second quarter
of 1996 and $93,000 for the six month period ending June 30, 1996. This compares
to a loss of $8,000 for the six month period ending June 30, 1995. There were no
security sales during the second quarter of 1995. The gain recorded in the
second quarter of 1996 resulted from the sale of approximately $5,500,000 in
U.S. Treasury and agency securities. QNB took advantage of a steep slope in the
short end of the Treasury yield curve to "prefund" bonds that were maturing over
the next year and a half and reinvested in bonds in the three to four year
range. This allowed QNB to record a profit on the sale and also increase the
overall book yield of the portfolio. The remaining gain of $70,000 recorded in
1996 relates to the sale of a marketable equity security with a book value of
$45,000 during the first quarter.
QNB recorded a loss of $16,000 on the sale of loans during the second quarter of
1996. This compares to an $85,000 gain for the same period in 1995. The sale or
write-down of mortgages held for sale accounts for $17,000 of the loss during
the second quarter of 1996 while the sale of approximately $200,000 in student
loans contributed a $1,000 gain. Net gains on residential mortgage sales were
$17,000 for the three month period ending June 30, 1995. In June of 1995, QNB
sold approximately $2,600,000 of student loans to SallieMae at a gain of
$68,000.
For the six month periods ending June 30, 1996 and 1995 the net gains on the
sale of loans was $39,000 and $90,000, respectively. Net gains on the sale of
student loans contributed $30,000 while net gains on the sale of residential
mortgages contributed $9,000 during 1996. This compares to $68,000 for the gain
on student loan sales and $22,000 for the gain on mortgage sales for 1995.
The net gain or loss on residential mortgage sales is directly related to the
volume of mortgages sold and the timing of the sales relative to the interest
rate environment. As discussed earlier, QNB was operating in contrasting
interest rate cycles during the first six months of 1996 and 1995. Higher rates
at the end of 1994 and the beginning of 1995 negatively impacted the volume of
mortgages originated and sold. A downturn in rates at the end of the first
FORM 10-Q
Page 9
<PAGE>
QNB CORP. AND SUBSIDIARY
MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
OF OPERATIONS AND FINANCIAL CONDITION
NON-INTEREST INCOME (Continued)
quarter and during the second quarter of 1995 provided the gain on the mortgages
sold. Interest rates reached their low during the beginning of 1996 before
rapidly increasing towards the end of February and throughout the second quarter
of 1996. This rapid increase in rates created a loss on the mortgages sold or
held for sale. As of June 30, 1996 QNB had approximately $431,000 in mortgage
loans classified as held for sale. These loans are accounted for at lower of
cost or market.
Other operating income increased $19,000 to $67,000 when comparing the two
quarters ending June 30, 1996 and 1995 and $34,000 to $134,000 when comparing
the six month periods. During the third quarter of 1995, QNB began selling
mutual funds and annuities through a third party vendor. Commissions earned on
the sales of these products account for $8,000 and $12,000 of the increase for
the three and six month periods. An increase in merchant charge card income
accounts for $4,000 and $7,000 of the increase while higher ATM card income
accounts for $3,000 and $8,000 of the increase during the three and six month
periods, respectively. The increase in merchant charge card income is a result
of an increase in the volume of transactions processed, while higher ATM card
income is the result of an increase in the number of cards outstanding as well
as an increase in the annual fee charged. Commissions received for insurance
sold on consumer loans also contributed to the increase in other operating
income.
NON-INTEREST EXPENSE
Non-interest expense includes salaries and employee benefits, net occupancy
expense, furniture and equipment expense, insurance expense, other real estate
owned expense, and various other operating expenses. Total non-interest expense
of $2,200,000 for the quarter ending June 30, 1996 represents a decrease of
$517,000 or 19.0 percent over levels reported in the second quarter of 1995.
Total non-interest expense for the six months ending June 30, 1996 was
$4,340,000, a decrease of $842,000 or 16.2 percent from 1995 levels. The
improvement during both reported periods is primarily the result of the actions
taken during the second quarter of 1995 to reduce staffing levels and the impact
of the reduction in F.D.I.C. insurance premiums. Lower expenses related to other
real estate owned also contributed to the positive variance.
Salaries and benefits, the largest component of non-interest expense, decreased
$253,000 to $1,291,000 for the quarter ending June 30, 1996 compared to the same
quarter in 1995. Salaries expense decreased $208,000 during the period while
benefits expense decreased $45,000. The reduction in salary expense, when
comparing the results of the two quarters, is the result of the cost savings
related to the Corporate reorganization. In the second quarter of 1995, QNB
implemented a revised reorganization plan which included the elimination of nine
positions. The cost of the severance packages was $244,000, which was expensed
in the second quarter of 1995. Performance increases offset some of the savings
realized. The decrease in benefits expense is also primarily the result of the
reduction in the number of employees. Payroll tax expense, pension plan expense
and medical and life insurance premiums decreased by approximately $15,000,
$7,000 and $30,000, respectively. Higher state unemployment taxes also resulted
from the Corporate reorganizations.
Salaries and benefit expense for the six month period ending June 30, 1996 was
$2,529,000, a decrease of $334,000 or 11.7 percent from the same period in 1995.
Salaries expense was $264,000 lower, while benefit expense declined $70,000.
These reductions in expense for the six month period correspond to the
explanations
FORM 10-Q
Page 10
<PAGE>
QNB CORP. AND SUBSIDIARY
MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
OF OPERATIONS AND FINANCIAL CONDITION
NON-INTEREST EXPENSE (Continued)
for the three month period. Payroll taxes decreased $19,000, while medical and
life insurance premiums declined $44,000 and pension plan expense declined
$12,000. Lower rates for medical premiums also positively impacted the amount of
expense.
Net occupancy expense increased $2,000 or 1.2 percent while furniture and
equipment expense decreased $17,000 or 9.1 percent when comparing the two
quarters ending June 30th. Slightly higher costs for utilities and building
repairs and maintenance accounted for most of the increase in net occupancy
expense. A $31,000 reduction in depreciation expense on furniture and equipment
offset an $8,000 increase in equipment maintenance expense.
For the six month periods ending June 30, 1996 and 1995, net occupancy expense
was $334,000 and $324,000, while furniture and equipment expense was $318,000
and $361,000, respectively. The $10,000 increase in net occupancy expense was
primarily the result of higher utilities costs and building maintenance costs of
$7,000 and $3,000, respectively. The harsh winter of 1996 contributed to these
higher costs. The $43,000 or 11.9 percent decline in furniture and equipment
expense was a result of lower depreciation costs which decreased $65,000. QNB
uses an accelerated method of depreciation on its furniture and equipment. This
provides for higher expense in the earlier years of an asset's life. A decline
in the amount of furniture and equipment purchased since 1993 along with lower
depreciation expense as an asset ages account for the decrease. Depreciation
expense is anticipated to begin increasing as a result of replacing older
equipment and the need to keep up with changing technology. Partially offsetting
lower depreciation expense were higher costs associated with equipment
maintenance and the fee paid for disaster recovery services for QNB's computers.
Insurance expense, which includes Federal Deposit Insurance Corporation
(F.D.I.C.) insurance, was $22,000 and $174,000 for the three months ending June
30, 1996 and 1995 and $45,000 and $347,000 for the six month periods. The
reduction in insurance expense is a direct result of the virtual elimination of
F.D.I.C. insurance premiums. F.D.I.C. premiums for the six month periods of 1996
and 1995 were $2,000 and $298,000, respectively. It was determined that the Bank
Insurance Fund had met its legally set coverage ratios as of May 1995 and as a
result premiums for "well capitalized" institutions were reduced starting in the
third quarter of 1995. Lower premiums for directors and officers insurance also
contributed to the decline in total insurance expense during 1996.
Other real estate owned expense decreased $116,000 to $45,000 when comparing the
second quarter of 1996 to the same quarter of 1995. The higher expense in 1995
was primarily the result of a loss of $67,000 on the sale of one property and
the write-down of two other properties by $40,000 during the second quarter of
1995. The majority of the expense during the second quarter of 1996 relates to
the loss on the sale of one property of $17,000 and the write-down on another
property of $17,000. Other real estate owned expense for the respective six
month periods ending June 30, 1996 and 1995 was $90,000 and $287,000,
respectively. The higher amount in 1995 was primarily the result of write-downs
and losses on the sale of properties totaling $183,000.
The major categories that comprise other expense are marketing, supplies,
professional fees, postage, telecommunications and expense related to the
repossession and foreclosure of assets. Total other expense for the three months
ending June 30, 1996 was $508,000, an increase of $19,000 over the same period
in 1995. The primary factors for the increase were costs associated with
foreclosing or repossessing assets. These include sheriff costs and the payment
of past due property taxes and property insurance on real estate collateralized
loans. These
FORM 10-Q
Page 11
<PAGE>
QNB CORP. AND SUBSIDIARY
MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
OF OPERATIONS AND FINANCIAL CONDITION
NON-INTEREST EXPENSE (Continued)
costs increased $26,000 when comparing the two quarters. Other categories that
showed significant increases were marketing expense which increased $25,000 and
postage which increased $8,000. The advertising and promotion of several new
products including a new youth banking account called "Youth Trek" contributed
to these increases. Partially offsetting these increases were savings related to
supplies expense which declined $23,000 and fees for professional services;
legal, accounting and consulting, which declined $38,000.
Total other expense for the six month period ending June 30, 1996 was
$1,024,000, an increase of $24,000 over the same period in 1995. Higher
marketing costs, postage expense, foreclosure costs and appraisal costs
accounted for $52,000, $12,000, $24,000 and $18,000 of the increase. Decreases
in supplies expense, professional fees and state taxes reduced the impact of the
increases.
INCOME TAXES
Applicable income taxes and effective tax rates were $556,000 or 27.6 percent
for the six month period ending June 30, 1996 and $65,000 or 18.0 percent for
the same period in 1995. The lower effective tax rate in 1995 compared to 1996
is a function of lower taxable income and the relationship between tax-exempt
income to total income before taxes. As a result of the modest earnings during
the first six months of 1995, QNB was impacted by the alternative minimum tax.
QNB's method of accounting for income taxes changed under Statement of Financial
Accounting Standards No. 109 (SFAS No. 109) "Accounting for Income Taxes," which
became effective for fiscal years beginning after December 15, 1992. SFAS No.
109 requires an asset and liability approach for financial accounting and
reporting of income taxes. As of June 30, 1996 QNB's net deferred tax asset was
$919,000 of which $610,000 relates to the allowance for possible loan losses and
$173,000 resulted from the SFAS No. 115 adjustment for available-for-sale
investment securities. As of June 30, 1995 QNB's net deferred tax asset was
$880,000 of which $575,000 related to the allowance for possible loan losses and
$119,000 resulted from the SFAS No. 115 adjustment for available-for-sale
investment securities.
BALANCE SHEET ANALYSIS
The Balance Sheet Analysis reviews average balance sheet data for the six months
ended June 30, 1996 compared with the twelve month average for the year ended
December 31, 1995 as well as the period ending balances for the same time
periods.
Average earning assets for the six month period ended June 30, 1996 increased
$752,000 or .3 percent to $254,255,000 from $253,503,000 at December 31, 1995.
The increase in average earning assets was primarily the result of increases in
average loans. Average loans increased $2,464,000 or 1.6 percent. This growth
was not funded by increases in interest-bearing liabilities but through
reductions in Federal funds sold and a higher level of noninterest-bearing
deposits. Average Federal funds sold decreased $1,792,000 and average
noninterest-bearing deposits increased $878,000. Average interest-bearing
liabilities decreased $2,653,000, primarily as a result of a reduction in
average money market and NOW account balances. During the third quarter of 1995,
QNB was
FORM 10-Q
Page 12
<PAGE>
QNB CORP. AND SUBSIDIARY
MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
OF OPERATIONS AND FINANCIAL CONDITION
BALANCE SHEET ANALYSIS (Continued)
selected as the depository institution for a local school district. These
deposits are seasonal in nature with balances fluctuating by as much as
$10,000,000. These balances were at their highest during the third quarter of
1995 and their lowest during the first quarter of 1996.
Total assets at June 30, 1996 were $279,228,000, compared with $276,049,000 at
December 31, 1995, an increase of 1.2 percent. Total deposits increased from
$242,887,000 at December 31, 1995 to $246,556,000 at June 30, 1996.
Historically, deposits and therefore assets of QNB decline during the first half
of the year, with growth occurring primarily over the second half of the year.
This trend continued during 1996, as evidenced by the decline in total average
assets and total average deposits when comparing the fourth quarter of 1995 to
the first six months of 1996. Total average assets for the fourth quarter of
1995 were $276,062,000 versus $269,740,000 for the six month period while total
average deposits were $243,330,000 versus $237,738,000. The increase in total
deposits and total assets from December 31, 1995 to June 30, 1996 was a result
of growth that occurred over the last couple of weeks in June. This historical
trend was augmented by the addition of the school district relationship. QNB
anticipates the trend by adjusting its liquidity position through the use of its
investment portfolio and Federal funds sold.
The increase in assets from December 31, 1995 to June 30,1996 is primarily
centered in Federal funds sold which increased $6,241,000. This increase is a
result of the growth in the deposits occurring at the end of the quarter and
will be temporary. These funds will be invested in investment securities or will
be used to fund new loans. As stated in the 1995 annual report QNB's focus
during 1996 is to develop new lending relationships as well as strengthening
existing relationships. Despite the $2,220,000 decline in total loans since
December 31, 1995, this remains QNB's focus. The decline in loans since year-end
is a result of both pay-downs on seasonal lines of credit and the sale of
approximately $3,400,000 in residential and student loans. During the first half
of 1996, QNB used an aggressive marketing campaign to book approximately
$6,400,000 in fixed rate home equity loans. It is anticipated that loans to
small businesses will increase during the second half of 1996 as a result of the
implementation of a formal business development program.
QNB adopted SFAS No. 115, "Accounting for Certain Investments in Debt and Equity
Securities" on December 31, 1993. SFAS No. 115 requires that these securities be
classified into three categories. Securities that QNB has the positive intent
and ability to hold to maturity are classified as held-to-maturity securities
and reported at amortized cost. Debt and equity securities that are bought and
held principally for the purpose of selling them in the near term are classified
as trading securities and reported at fair value, with unrealized gains and
losses included in earnings. Debt and equity securities not classified as either
held-to-maturity securities or trading securities are classified as
available-for-sale securities and reported at fair value, with unrealized gains
and losses, net of tax, excluded from earnings and reported as a separate
component of shareholders' equity. Management determines the appropriate
classification of securities at the time of purchase.
As of December 31, 1995 QNB reported investment securities available-for-sale at
a fair value of $55,380,000 or $336,000 above the amortized cost of $55,044,000.
An unrealized holding gain, net of taxes, of $222,000 was reported as an
increase to shareholders' equity. Rapidly increasing interest rates at the end
of the first quarter and throughout the second quarter of 1996 created an
unrealized loss in the portfolio. As of June 30, 1996 QNB reported investment
securities available-for-sale at a fair value of $51,120,000 or $509,000 under
the amortized cost of $51,629,000. An unrealized holding loss, net of taxes, of
$336,000 was reported as a decrease to shareholders' equity.
FORM 10-Q
Page 13
<PAGE>
QNB CORP. AND SUBSIDIARY
MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
OF OPERATIONS AND FINANCIAL CONDITION
BALANCE SHEET ANALYSIS (Continued)
Investment securities held-to-maturity are reported at amortized cost. As of
June 30, 1996 and December 31, 1995, QNB had securities classified as
held-to-maturity with an amortized cost of $45,430,000 and $42,515,000 and a
market value of $45,142,000 and $42,861,000, respectively.
LIQUIDITY
Liquidity represents an institution's ability to generate cash or otherwise
obtain funds at reasonable rates to satisfy commitments to borrowers and demands
of depositors. QNB tries to manage the coordination of its mix of cash, Federal
funds sold, investment securities and loans in order to match the volatility,
seasonality, interest sensitivity and growth trends of its deposit funds.
Liquidity is provided from asset sources through maturities and repayments of
loans and investment securities, net interest income and fee income. The
portfolio of investments available-for-sale and QNB's policy of selling its
residential mortgage originations and student loans in the secondary market also
provide a strong source of liquidity.
Cash and due from banks, Federal funds sold, available-for-sale securities and
loans held-for-sale were $73,084,000 and $71,898,000 at June 30, 1996 and
December 31, 1995. These sources were adequate to meet seasonal deposit
withdrawals during the first half of 1996 and should be adequate to meet normal
fluctuations in loan demand and or deposit withdrawals. The Bank will be
applying for membership to the Federal Home Loan Bank during 1996.
This will provide QNB with a backup source of liquidity.
The consolidated statements of cash flows present the changes in cash and cash
equivalents from operating, investing and financing activities. QNB's cash and
cash equivalents decreased $565,000 to $12,385,000 at June 30, 1996. This
compares to a $1,328,000 decrease during the first six months of 1995. After
adjusting net income for non-cash transactions, operating activities provided
$1,618,000 in cash flow in the first half of 1996, compared to $1,199,000 in the
same period of 1995. Net cash used by investing activities was $4,617,000 during
the first six months of 1996. This resulted largely from the increase in Federal
funds sold. Except for the one sale and purchase transaction during the second
quarter of 1996, investment security activity during 1996 has been limited to
the replacement of maturities and calls. Net cash used by investing activities
of $4,923,000 during the first six months of 1995 resulted largely from an
increase in Federal funds sold of $4,171,000. Net cash provided by financing
activities of $2,434,000 during the first six months of 1996 was the result of
an increase in both noninterest-bearing and interest-bearing deposits of
$1,378,000 and $2,291,000, respectively. Net cash provided by financing
activities of $2,396,000 during the first six months of 1995 was the result of
an increase in noninterest-bearing deposits and short-term borrowings.
CAPITAL ADEQUACY
A strong capital position is fundamental to support continued growth and
profitability, to serve the needs of depositors, and to yield an attractive
return for shareholders. QNB's shareholders' equity at June 30, 1996 was
$21,379,000 or 7.66 percent of total assets compared to shareholders' equity of
$20,866,000 or 7.56 percent at December 31, 1995. June 30, 1996 shareholders'
equity included a negative adjustment of $336,000 related to unrealized holding
losses, net of taxes, on investment securities available-for-sale, while
shareholders' equity at
FORM 10-Q
Page 14
<PAGE>
QNB CORP. AND SUBSIDIARY
MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
OF OPERATIONS AND FINANCIAL CONDITION
CAPITAL ADEQUACY (Continued)
December 31, 1995 included a positive adjustment of $222,000. Without these
adjustments shareholders' equity to total assets would have been 7.78 percent
and 7.48 percent at June 30,1996 and December 31, 1995.
Shareholders' equity averaged $21,002,000 for the first six months of 1996 and
$19,933,000 during 1995, an increase of 5.4 percent. The ratio of average total
equity to average total assets improved to 7.79 percent for 1996, compared to
7.39 percent for 1995. Book value per share rose to $15.01 at June 30, 1996 from
$14.66 at year-end 1995. The market price was $32.25 bid and $34.25 ask at June
30, 1996, compared with $29.00 bid and $31.00 ask at December 31, 1995.
QNB Corp. and the Quakertown National Bank are subject to various regulatory
capital requirements as issued by Federal regulatory authorities. Regulatory
capital is defined in terms of Tier I capital (shareholders' equity excluding
unrealized gains or losses on available-for-sale securities), Tier II capital
which includes a portion of the allowance for loan losses, and total capital
(Tier I plus II). Risk-based capital ratios are expressed as a percentage of
risk-weighted assets. Risk-weighted assets are determined by assigning various
weights to all assets and off- balance sheet arrangements, such as letters of
credit and loan commitments, based on associated risk. Regulators have also
adopted minimum Tier I leverage ratio standards, which measures the ratio of
Tier I capital to total assets.
The minimum regulatory capital ratios are 4.00 percent for Tier I, 8.00 percent
for the total risk-based and 3.00 percent for leverage. Under the requirements,
QNB has a Tier I capital ratio of 12.90 percent and 12.16 percent, a total
risk-based ratio of 14.15 percent and 13.93 percent and a leverage ratio of 8.02
percent and 7.48 percent at June 30, 1996 and December 31, 1995, respectively.
The Federal Deposit Insurance Corporation Improvement Act of 1991 established
five capital level designations ranging from "well capitalized" to "critically
undercapitalized." At June 30, 1996 and December 31, 1995 QNB met the "well
capitalized" criteria which requires minimum Tier I and total risk-based capital
ratios of 6.00 percent and 10.00 percent, respectively and a Tier I leverage
ratio of 5.00 percent.
INTEREST RATE SENSITIVITY
Since the assets and liabilities of QNB have diverse repricing characteristics
that influence net interest income, management analyzes its interest sensitivity
through the use of gap analysis and simulation models. Interest rate sensitivity
management seeks to minimize the effect of interest rate changes on net interest
margins and interest rate spreads and provide growth in net interest income
through periods of changing interest rates. The Asset/Liability Management
Committee (ALCO) is responsible for managing interest rate risk and for
evaluating the impact of changing interest rate conditions on net interest
income.
Gap analysis measures the difference between volumes of rate-sensitive assets
and liabilities and quantifies these repricing differences for various time
intervals. Static gap analysis describes interest rate sensitivity at one point
in time. However, it alone does not accurately measure the magnitude of changes
in net interest income since changes in interest rates do not impact all
categories of assets and liabilities equally or simultaneously. Interest rate
sensitivity analysis also involves assumptions on certain categories of assets
and deposits. For purposes of
FORM 10-Q
Page 15
<PAGE>
QNB CORP. AND SUBSIDIARY
MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
OF OPERATIONS AND FINANCIAL CONDITION
INTEREST RATE SENSITIVITY (Continued)
interest rate sensitivity analysis, assets and liabilities are stated at either
their contractual maturity, estimated likely call date, or earliest repricing
opportunity. Mortgage-backed securities and amortizing loans are scheduled based
on their anticipated cash flow. Savings accounts, including passbook, statement
savings, money market, and NOW accounts, do not have a stated maturity or
repricing term and can be withdrawn or repriced at any time. This may impact
QNB's margin if more expensive alternative sources of deposits are required to
fund loans or deposit runoff. Management projects the repricing characteristics
of these accounts based on historical performance and assumptions that it
believes reflect their rate sensitivity. A positive gap results when the amount
of interest rate sensitive assets exceeds interest rate sensitive liabilities. A
negative gap results when the amount of interest rate sensitive liabilities
exceeds interest rate sensitive assets.
QNB focuses on the management of the one year interest rate sensitivity gap. At
June 30, 1996, interest earning assets scheduled to mature, likely to be called,
reprice or repay in one year were $93,727,000. Interest sensitive liabilities,
scheduled to mature or reprice within one year were $109,797,000. The one year
cumulative gap, which reflects QNB's interest sensitivity over a period of time,
was a negative $16,070,000 at June 30, 1996. The cumulative one-year gap equals
6.2 percent of total earning assets. This negative or liability sensitive gap
will generally benefit QNB in a falling interest rate environment, while rising
interest rates will negatively impact QNB.
During the second quarter of 1995, QNB began using a simulation model to assess
the impact of changes in interest rates on net interest income. The model
reflects management's assumptions related to asset yields and rates paid on
liabilities, deposit sensitivity and the size, composition and maturity or
repricing characteristics of the balance sheet. The assumptions are based on
what management believes at that time to be the most likely interest rate
environment. Management also evaluates the impact of higher and lower interest
rates. Actual results may differ from simulated results due to various factors
including time, magnitude and frequency of interest rate changes, the
relationship or spread between various rates, loan pricing and deposit
sensitivity, and asset/liability strategies. Based on management's estimate of
the structure of the balance sheet and interest rates for the next year, net
interest income for the next twelve months is expected to increase by
approximately 3.4 percent compared with the prior twelve months.
If interest rates are 100 basis points higher than management's most likely
interest rate environment, the simulation model projects net interest income for
the next twelve months to exceed the most likely scenario by .9 percent.
Conversely, if interest rates are 100 basis points lower, net interest income
for the most likely scenario would decline by 1.0 percent.
FORM 10-Q
Page 16
<PAGE>
QNB CORP. AND SUBSIDIARY
PART II. OTHER INFORMATION
June 30, 1996
Item 1. Legal Proceedings
-----------------
None.
Item 2. Changes in Securities
---------------------
None.
Item 3. Default Upon Senior Securities
------------------------------
None.
Item 4. Submission of Matters to Vote of Securities Holders
---------------------------------------------------
Annual Meeting held May 7, 1996
Election of Kenneth F. Brown, Henry L. Rosenberger and Edgar L.
Stauffer as Directors. Continuation of Philip D. Miller, Donald T.
Knauss, Thomas J. Bisko, Gary S. Parzych, Norman L. Baringer and
Charles M. Meredith, III as Directors. Approval of QNB Corp.
Employee Stock Purchase Plan: 1,073,388 votes for, 16,674
against, 4,148 abstained.
Item 5. Other Information
-----------------
None.
Item 6. Exhibits and Reports on Form 8-K
--------------------------------
(a) Exhibits
27.1 Financial Data Schedule
(b) Reports on Form 8-K
Filed June 21, 1996, Change in Registrant's Certifying
Accountant from Coopers & Lybrand L.L.P. to KPMG Peat
Marwick L.L.P.
FORM 10-Q
Page 17
<PAGE>
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.
QNB Corp.
Date: August 13, 1996 By: /s/ Thomas J. Bisko
--------------- -------------------------
Thomas J. Bisko
President
Date: August 13, 1996 By: /s/ Bret H. Krevolin
--------------- -------------------------
Bret H. Krevolin
Chief Accounting Officer
FORM 10-Q
Page 18
<PAGE>
<TABLE> <S> <C>
<ARTICLE> 9
<MULTIPLIER> 1,000
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> DEC-31-1996
<PERIOD-END> JUN-30-1996
<CASH> 12,385
<INT-BEARING-DEPOSITS> 0
<FED-FUNDS-SOLD> 9,148
<TRADING-ASSETS> 0
<INVESTMENTS-HELD-FOR-SALE> 51,120
<INVESTMENTS-CARRYING> 45,430
<INVESTMENTS-MARKET> 45,142
<LOANS> 153,737
<ALLOWANCE> 2,506
<TOTAL-ASSETS> 279,228
<DEPOSITS> 246,556
<SHORT-TERM> 9,145
<LIABILITIES-OTHER> 2,148
<LONG-TERM> 0
0
0
<COMMON> 1,780
<OTHER-SE> 19,599
<TOTAL-LIABILITIES-AND-EQUITY> 279,228
<INTEREST-LOAN> 6,684
<INTEREST-INVEST> 2,950
<INTEREST-OTHER> 102
<INTEREST-TOTAL> 9,736
<INTEREST-DEPOSIT> 3,927
<INTEREST-EXPENSE> 4,055
<INTEREST-INCOME-NET> 5,681
<LOAN-LOSSES> 200
<SECURITIES-GAINS> 93
<EXPENSE-OTHER> 4,340
<INCOME-PRETAX> 2,017
<INCOME-PRE-EXTRAORDINARY> 1,461
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 1,461
<EPS-PRIMARY> 1.02
<EPS-DILUTED> 1.02
<YIELD-ACTUAL> 4.68
<LOANS-NON> 4,751
<LOANS-PAST> 145
<LOANS-TROUBLED> 0
<LOANS-PROBLEM> 1,298
<ALLOWANCE-OPEN> 2,384
<CHARGE-OFFS> 121
<RECOVERIES> 43
<ALLOWANCE-CLOSE> 2,506
<ALLOWANCE-DOMESTIC> 2,506
<ALLOWANCE-FOREIGN> 0
<ALLOWANCE-UNALLOCATED> 985
</TABLE>
