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 March 31, 1997
---------------------------------------------------
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 of (I.R.S. Employer Identification No.)
Incorporation or Organization)
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 May 14, 1997
Common Stock, par value $1.25 1,427,438
<PAGE>
QNB CORP. AND SUBSIDIARY
FORM 10-Q
QUARTER ENDED MARCH 31, 1997
INDEX
PART I - FINANCIAL INFORMATION
ITEM 1 FINANCIAL STATEMENTS PAGE
Consolidated Statements of Income for Three
Months Ended March 31, 1997 and 1996......................1
Consolidated Balance Sheets at March 31, 1997
and December 31, 1996......................................2
Consolidated Statements of Cash Flows for Three
Months Ended March 31, 1997 and 1996.......................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..................................................15
<PAGE>
QNB Corp.
and Subsidiary
C O N S O L I D A T E D S T A T E M E N T S O F I N C O M E
<TABLE>
<CAPTION>
(in thousands,
except per share data)
(unaudited)
----------------------
Three Months Ended March 31, 1997 1996
- ---------------------------- ------ ------
<S> <C> <C>
Interest Income
Interest and fees on loans .......................................... $3,465 $3,313
Interest and dividends on investment securities available-for-sale .. 912 818
Interest and dividends on investment securities held-to-maturity:
Taxable ........................................................ 514 536
Tax-exempt ..................................................... 128 122
Interest on Federal funds sold ...................................... 44 51
------ ------
Total interest income ...................................... 5,063 4,840
------ ------
Interest Expense
Interest on deposits
NOW accounts ................................................... 165 151
Money market accounts .......................................... 231 257
Savings ........................................................ 190 189
Time ........................................................... 1,295 1,155
Time over $100,000 ............................................. 211 226
Interest on short-term borrowings ................................... 70 63
------ ------
Total interest expense ..................................... 2,162 2,041
------ ------
Net interest income ........................................ 2,901 2,799
Provision for possible loan losses .................................. 100 100
------ ------
Net interest income after provision for possible loan losses 2,801 2,699
------ ------
Non-Interest Income
Fees for services to customers ...................................... 269 254
Mortgage servicing fees ............................................. 45 55
Net gain on investment securities ................................... 160 70
Net gain on sale of loans ........................................... 34 55
Other operating income .............................................. 119 62
------ ------
Total non-interest income .................................. 627 496
------ ------
Non-Interest Expense
Salaries and employee benefits ...................................... 1,351 1,247
Net occupancy expense ............................................... 163 170
Furniture and equipment expense ..................................... 187 148
Marketing expense ................................................... 59 59
Supplies expense .................................................... 50 55
Professional fees ................................................... 49 55
Insurance expense ................................................... 27 23
Other real estate owned expense ..................................... 35 45
Other expense ....................................................... 358 338
------ ------
Total non-interest expense ................................. 2,279 2,140
------ ------
Income before income taxes ..................................... 1,149 1,055
Provision for income taxes .......................................... 328 294
------ ------
Net Income ..................................................... $ 821 $ 761
====== ======
Net Income Per Share ........................................... $ .58 $ .53
====== ======
Cash Dividends Per Share ....................................... $ .16 $ .14
====== ======
</TABLE>
The accompanying notes are an integral part of the consolidated financial
statements.
Page 1
<PAGE>
QNB Corp.
and Subsidiary
C O N S O L I D A T E D B A L A N C E S H E E T S
<TABLE>
<CAPTION>
(in thousands)
(unaudited)
----------------------------
March 31, December 31,
1997 1996
-------- ------------
<S> <C> <C>
Assets
Cash and due from banks ........................................................ $ 11,652 $ 12,459
Federal funds sold ............................................................. 6,566 6,480
Investment securities
available-for-sale ........................................................ 58,560 52,779
held-to-maturity (market value $42,613 and $42,760) ....................... 42,916 42,699
Total loans, net of unearned income of $429 and $432 ........................... 161,620 159,278
Allowance for possible loan losses ........................................ (2,677) (2,585)
-------- --------
Net loans ............................................................. 158,943 156,693
Premises and equipment, net .................................................... 4,250 4,358
Other real estate owned ........................................................ 1,175 1,395
Accrued interest receivable .................................................... 1,937 1,689
Other assets ................................................................... 2,416 1,895
-------- --------
Total assets ................................................................... $288,415 $280,447
-------- --------
Liabilities
Deposits
Demand, noninterest-bearing ............................................... $ 31,888 $ 32,033
NOW accounts .............................................................. 39,481 39,566
Money market accounts ..................................................... 31,788 31,847
Savings ................................................................... 36,019 34,287
Time ...................................................................... 97,641 94,878
Time over $100,000 ........................................................ 15,887 14,133
-------- --------
Total deposits ........................................................ 252,704 246,744
Short-term borrowings .......................................................... 10,337 8,675
Accrued interest payable ....................................................... 1,109 1,012
Other liabilities .............................................................. 1,489 1,241
-------- --------
Total liabilities .............................................................. 265,639 257,672
-------- --------
Commitments and contingencies
Shareholders' Equity
Common stock, par value $1.25 per share;
authorized 5,000,000 shares; issued 1,427,438 shares and 1,425,951 shares . 1,784 1,782
Surplus ........................................................................ 4,324 4,296
Retained earnings .............................................................. 17,178 16,585
Unrealized holding (losses) gains, net of taxes,
on investment securities available-for-sale ............................... (510) 112
-------- --------
Total shareholders' equity ..................................................... 22,776 22,775
-------- --------
Total liabilities and shareholders' equity ..................................... $288,415 $280,447
======== ========
</TABLE>
The accompanying notes are an integral part of the consolidated financial
statements.
Page 2
<PAGE>
QNB Corp.
and Subsidiary
C O N S O L I D A T E D S T A T E M E N T S O F C A S H F L O W S
<TABLE>
<CAPTION>
(in thousands)
(unaudited)
----------------------
Three Months Ended March 31, 1997 1996
- ---------------------------- ------- -------
<S> <C> <C>
Operating Activities
Net income ............................................................................... $ 821 $ 761
Adjustments to reconcile net income to net cash provided by operating activities
Provision for possible loan losses ..................................................... 100 100
Depreciation and amortization .......................................................... 124 119
Securities gains ....................................................................... (160) (70)
Net gain on sale of loans .............................................................. (34) (55)
Writedowns, net of losses (gains) on sales of other real estate owned .................. (1) __
Deferred income tax provision .......................................................... (29) __
Change in income taxes payable ......................................................... 346 195
Net increase in interest and dividends receivable ...................................... (248) (65)
Net amortization of premiums and discounts ............................................. 8 21
Net increase in interest payable ....................................................... 97 58
Increase in other assets ............................................................... (226) (218)
(Decrease) increase in other liabilities ............................................... (44) 166
------- -------
Net cash provided by operating activities .............................................. 754 1,012
------- -------
Investing Activities
Proceeds from maturities and calls of investment securities
available-for-sale ..................................................................... 4,060 5,864
held-to-maturity ....................................................................... 785 1,481
Proceeds from sales of investment securities
available-for-sale ..................................................................... 3,467 115
Purchase of investment securities
available-for-sale ..................................................................... (14,105) (4,620)
held-to-maturity ....................................................................... (995) (2,797)
Net increase in Federal funds sold ....................................................... (86) (871)
Proceeds from sales of student loans ..................................................... 1,126 1,194
Proceeds from sales of residential mortgages ............................................. 325 789
Originations of residential mortgages held-for-sale ...................................... (327) (441)
Net (increase) decrease in loans ......................................................... (3,440) 917
Net purchases of premises and equipment .................................................. (16) (158)
Proceeds from the sale of other real estate owned ........................................ 221 __
------- -------
Net cash (used) provided by investing activities ....................................... (8,985) 1,473
------- -------
Financing Activities
Net decrease in noninterest-bearing deposits ............................................. (145) (4,939)
Net increase in interest-bearing deposits ................................................ 6,105 684
Net increase (decrease) in short-term borrowings ......................................... 1,662 (339)
Cash dividends paid ...................................................................... (228) (200)
Proceeds from issuance of common stock ................................................... 30 5
------- -------
Net cash provided (used) by financing activities ....................................... 7,424 (4,789)
------- -------
Decrease in cash and cash equivalents .................................................. (807) (2,304)
Cash and cash equivalents at beginning of year ......................................... 12,459 12,950
------- -------
Cash and cash equivalents at end of period ............................................. $11,652 $10,646
======= =======
Supplemental Cash Flow Disclosures
Interest paid ............................................................................ $ 2,065 $ 1,983
Income taxes paid ........................................................................ __ 100
Non-Cash Transactions
Change in net unrealized holding gains (losses), net of taxes, on investment securities (622) (331)
</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
MARCH 31, 1997 AND 1996, AND DECEMBER 31, 1996
(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 March 31, 1997, as well as the respective
statements of income and cash flows for the three month period ended March 31,
1997 and 1996, are unaudited. These financial statements should be read in
conjunction with the audited financial statements and notes thereto included in
QNB's 1996 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 year's financial statements have been reclassified to conform to the
current year's presentation. These reclassifications had no effect on net
income.
2. PER SHARE DATA
The following average shares were used for the computation of earnings per
share:
For the Three Months
Ended March 31,
1997 1996
Average shares 1,426,709 1,423,862
In February 1997, the Financial Accounting Standards Board issued Statement No.
128, Earnings per Share, which is required to be adopted on December 31, 1997.
At that time, QNB will be required to change the method currently used to
compute earnings per share and to restate all prior periods. Under the new
requirements for calculating primary earnings per share, the dilutive effect of
stock options will be excluded. The impact of Statement 128 on the calculation
of primary earnings per share and fully diluted earnings per share for these
quarters is not expected to be material.
Form 10-Q
Page 4
<PAGE>
QNB CORP. AND SUBSIDIARY
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
OF OPERATIONS AND FINANCIAL CONDITION
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. The results of operations and
financial condition discussed herein are presented on a consolidated basis and
the consolidated entity is referred to herein as "QNB."
In addition to historical information, this management discussion and analysis
contains forward-looking statements. The forward-looking statements contained
herein are subject to certain risks and uncertainties that could cause actual
results to differ materially from those projected in the forward-looking
statements. Readers are cautioned not to place undue reliance on these
forward-looking statements, which reflect management's analysis only as of the
date hereof. The Corporation undertakes no obligation to publicly revise or
update these forward-looking statements to reflect events or circumstances that
arise after the date hereof.
RESULTS OF OPERATIONS
QNB recorded record earnings of $821,000 or $.58 per share for the three month
period ending March 31, 1997. This represents a 7.9 percent increase from net
income of $761,000 or $.53 per share reported for the first quarter of 1996.
The increase in net income for the first quarter of 1997 can be attributed to a
3.6 percent increase in net interest income resulting from an increase in the
net interest margin and growth in average earning assets. Also contributing to
the results during the first quarter of 1997 was the pre-tax gain on the sale of
equity securities of $159,000. This compares to a gain of $70,000 on the sale of
equity securities during the first quarter of 1996.
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 non-interest-bearing deposits and shareholders' equity.
Net interest income for the three months ended March 31, 1997 was $2,901,000
compared to $2,799,000 for the period ending March 31, 1996. A 3.5 percent
increase in average earning assets and a 4 basis point increase in the net
interest margin contributed to the increase in net interest income between the
periods. The increase in the net interest margin is a result of the yield on
earning assets increasing to a greater degree than the rate paid on funding
sources. The yield on earning assets on a fully taxable equivalent basis was
7.98 percent for the first quarter of 1997 versus 7.84 percent for the first
quarter of 1996, while the rate paid on interest-bearing liabilities was 3.88
percent and 3.75 percent for the same periods. The net interest margin on a
fully taxable equivalent basis for the three month period ended March 31, 1997
was 4.65 percent compared to 4.61 percent for the same period in 1996.
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 (Continued)
The higher yield on earning assets is a result of increases in the yield of both
investment securities and loans. The yield on investment securities increased to
6.59 percent from 6.45 percent while the yield on loans increased to 8.90
percent from 8.76 percent when comparing the three months ended March 31, 1997
to March 31, 1996. Market interest rates increased during the first quarter of
1997 as it appeared that the Federal Reserve Bank would increase the Federal
funds rate in response to strong economic statistics. The Federal Reserve
increased the Federal funds rate from 5.25 percent to 5.50 percent at the end of
the first quarter. The prime rate followed with a 25 basis point increase to
8.50 percent. QNB was able to invest its excess funds in higher yielding
investment securities as rates rose during the quarter. Also contributing to the
higher yield was a slight lengthening of the weighted average maturity of the
investment portfolio.
The increase in the rate paid on interest-bearing liabilities was primarily the
result of higher rates on time deposits. During the quarter QNB introduced a 30
month certificate of deposit that enables the holder to increase the interest
rate twice during the term of the certificate, should rates offered on the 30
month time deposit increase. As a result of this promotion QNB experienced a
small shift of funds from lower yielding non-maturity deposits to time deposits.
QNB anticipates a slight increase in the net interest margin during the next
quarter as a result of the increase in the prime rate that went into effect at
the end of the first quarter of 1997. Continued growth in average loans
outstanding will also contribute to a higher net interest margin. The net
interest margin may level off and decline towards the end of the year as rates
paid on non-maturity deposits increase.
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 methodology
recommended by the Office of the Comptroller of the Currency. This methodology
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 non-accrual 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 both the first quarter
of 1997 and 1996. Net charge-offs in the first quarter of 1997 were $8,000
compared to $73,000 for the same period in 1996. QNB's net charge-offs as a
percentage of average loans was .02 percent (annualized) for the three month
period ended March 31, 1997, compared with .19 percent for the same 1996 period.
Management anticipates the provision for possible loan losses in 1997 to remain
near 1996 levels if asset quality continues to improve as expected and
charge-off levels remain low.
Non-performing assets (non-accruing loans, loans past due 90 days or more, and
other real estate owned) continued their positive trend downward during the
first quarter of 1997 and amounted to 1.19 percent of total assets at March 31,
1997. This compares to 2.29 percent at March 31, 1996 and 1.52 percent at
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 (Continued)
December 31, 1996. Non-accrual loans were $2,180,000 and $5,397,000 at March 31,
1997 and 1996. Non-accrual loans at December 31, 1996 were $2,700,000. Other
real estate owned was $1,175,000 at March 31, 1997 compared to $775,000 at March
31, 1996 and $1,395,000 at December 31, 1996. Management anticipates
non-performing assets to continue to decline resulting from the sale of other
real estate owned and through payments received on non-performing loans.
There were no restructured loans as of March 31, 1997, December 31, 1996 or
March 31, 1996 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 non-accrual
loans.
The allowance for possible loan losses was $2,677,000 and $2,585,000 at March
31, 1997 and December 31, 1996, respectively. The ratio of the allowance to
total loans was 1.66 percent and 1.62 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 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.
At March 31, 1997 and 1996, the recorded investment in loans for which
impairment has been recognized in accordance with SFAS No. 114 totaled
$2,086,000 and $5,266,000, respectively, of which $1,082,000 and $4,377,000
related to loans with no valuation allowance and $1,004,000 and $889,000 related
to loans with a corresponding valuation allowance of approximately $197,000 and
$240,000, respectively. Most of the loans identified as impaired are
collateral-dependent.
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 increased $131,000 or 26.4
percent to $627,000 for the quarter ending March 31, 1997 when compared to March
31, 1996.
Form 10-Q
Page 7
<PAGE>
QNB CORP. AND SUBSIDIARY
MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
OF OPERATIONS AND FINANCIAL CONDITION
NON-INTEREST INCOME (Continued)
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 5.9 percent, to $269,000 from $254,000, when comparing the two
quarters. Charges related to a greater volume of overdrafts account for the
increase.
To date, when QNB sells 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 March
31, 1997 were $45,000 which represents a $10,000 decline from the same period in
1996. The decrease in mortgage servicing fees for the quarter is a result of an
8.6 percent decline in the average balance of mortgages sold and serviced to
$72,562,000. The decrease in the volume of mortgages serviced for others is a
result of the origination of fewer residential mortgages and management's
decision to retain 15 and 20 year mortgages, which would have been sold in prior
years. 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" also impacts 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 is required to be
measured at each reporting date to determine any potential impairment. The
amortization of the servicing asset reduces the amount of servicing income
recorded.
Gains on the sale of investment securities were $160,000 for the first quarter
of 1997, compared to $70,000 for the first three months of 1996. QNB owns a
small portfolio of marketable equity securities, bank stocks. QNB took advantage
of the run-up of stock prices during the beginning of 1997 and sold securities
with a cost basis of $329,000 for a gain of $159,000. The gain in 1996 relates
to the sale of a marketable equity security with a book value of $45,000. During
the first quarter of 1997 QNB sold approximately $3,467,000 of
available-for-sale agency debt securities at a gain of $1,000. This sale was
done for liquidity purposes. There were no sales of debt securities during the
first quarter of 1996.
QNB recorded a gain of $34,000 on the sale of loans during the first quarter of
1997. This compares to a $55,000 gain for the same period in 1996. The sale of
residential mortgages and the sale of student loans accounts for $6,000 and
$28,000 of the gains, respectively in 1997. For the same period in 1996 the sale
of residential mortgage loans accounted for $26,000 of the gain while the sale
of student loans represented $29,000 of the gain. QNB sold approximately
$1,098,000 and $1,165,000 in student loans during the first quarter of 1997 and
1996.
The net gain 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. The larger gain in 1996 is a result of both events. Proceeds from
the sale of residential mortgages was approximately $325,000 and $789,000 during
the first quarter of 1997 and 1996. In addition, QNB was able to sell mortgages
at the beginning of 1996, when rates hit a low, before rapidly increasing
towards the end of February 1996. Included in the $26,000 net gain is a $6,000
write-down on $202,000 in mortgages held-for-sale at March 31, 1996. This
write-down was a result of the increase in interest rates towards the end of the
first quarter of 1996. As of March 31, 1997 QNB had approximately $166,000 in
mortgage loans classified as held for sale. These loans are accounted for at
lower of cost or market.
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)
Other operating income increased $57,000 to $119,000 when comparing the three
month periods ending March 31, 1997 and 1996. The recognition of rental income
on other real estate owned accounts for $32,000 of the increase. Income on the
check card introduced in December 1996 accounts for $11,000 of the improvement.
Increases in merchant processing income, commissions on the sale of retail
investment products, and ATM income also contributed to higher operating income.
NON-INTEREST EXPENSE
Non-interest expense includes salaries and employee benefits, net occupancy
expense, furniture and equipment expense, marketing expense, supplies expense,
professional fees expense, insurance expense, other real estate owned expense,
and various other operating expenses. Total non-interest expense of $2,279,000
for the quarter ending March 31, 1997 represents an increase of $139,000 or 6.5
percent over levels reported in the first quarter of 1996.
Salaries and benefits, the largest component of non-interest expense, increased
$104,000 or 8.3 percent to $1,351,000 for the quarter ending March 31, 1997
compared to the same quarter in 1996. Salaries expense increased $51,000 or 5.1
percent during the period to $1,055,000 while benefits expense increased $53,000
or 21.8 percent to $296,000. Included in salary expense during the period ended
March 31, 1997 was $27,000 in severance expense and $14,000 in bonus accruals.
There was no severance expense or bonus expense during the first quarter of
1996. Excluding these items salary expense increased $10,000 or 1.1 percent. The
increase in benefits expense is primarily the result of the timing of the
expense for Federal and State unemployment taxes. These taxes increased $39,000
in the first quarter of 1997 as a result of accruing these costs versus
expensing them when paid as was done in 1996. Also contributing to the increase
in benefits expense was higher medical premiums of $10,000.
Net occupancy expense decreased $7,000 or 4.1 percent while furniture and
equipment expense increased $39,000 or 26.4 percent when comparing the three
month periods ending March 31, 1997 and 1996, respectively. Lower depreciation
expense on buildings and leasehold improvements account for $5,000 of the
decrease in net occupancy expense. Slightly lower utility costs and building
repairs and maintenance expense resulting from the mild winter also contributed
to the positive variance. The significant increase in furniture and equipment
expense is the result of higher depreciation expense of $10,000 and equipment
maintenance expense of $29,000. The increase in equipment maintenance expense
relates primarily to computer equipment.
Supplies expense decreased $5,000 or 9.1 percent to $50,000 for the quarter
ending March 31, 1997. This improvement is a function of better expense control
through a competitive bid process and the timing of purchases. Professional fees
decreased $6,000 or 10.9 percent during the same period. Legal, accounting and
consulting expense each declined $2,000 during the first quarter of 1997. Other
real estate owned expense decreased $10,000 to $35,000 when comparing the first
quarter of 1997 to the same quarter of 1996. The higher amount in 1996 reflects
the cost of prior years real estate taxes on several properties.
Total other expense for the three months ending March 31, 1997 was $358,000, an
increase of $20,000 over the same period in 1996. Costs related to the startup
and distribution of the check card account for most of the increase. An increase
in fraud losses offset lower commercial loan appraisal costs and foreclosure
costs when comparing the two quarters ending March 31, 1997 and 1996.
Form 10-Q
Page 9
<PAGE>
QNB CORP. AND SUBSIDIARY
MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
OF OPERATIONS AND FINANCIAL CONDITION
INCOME TAXES
Applicable income taxes and effective tax rates were $328,000 or 28.6 percent
for the three month period ending March 31, 1997, and $294,000 or 27.9 percent
for the same period in 1996. The slightly higher effective tax rate in 1997
compared to 1996 is a function of higher taxable income and the relationship
between tax-exempt income to total income before taxes.
QNB utilizes an asset and liability approach for financial accounting and
reporting of income taxes. As of March 31, 1997 QNB's net deferred tax asset was
$1,082,000 of which $668,000 relates to the allowance for possible loan losses
and $263,000 resulted from the SFAS No. 115 adjustment for available-for-sale
investment securities. As of March 31, 1996 QNB's net deferred tax asset was
$778,000 of which $578,000 related to the allowance for possible loan losses and
$56,000 was a result of the SFAS No. 115 adjustment.
BALANCE SHEET ANALYSIS
The Balance Sheet Analysis reviews average balance sheet data for the three
months ended March 31, 1997 compared with the twelve month average for the year
ended December 31, 1996 as well as the period ending balances for the same time
periods.
Average earning assets for the three month period ended March 31, 1997 increased
$4,644,000 or 1.8 percent to $262,952,000 from $258,308,000 at December 31,
1996. Average loans and average investments increased $4,759,000 and $1,323,000,
respectively while Federal funds sold decreased $1,467,000. The increase in
average loans is a direct result of the commercial business development program
implemented to increase QNB's loan to deposit ratio. Average commercial loans
increased $2,649,000 and average consumer loans increased $1,416,000 when
comparing the two periods. The increase in consumer loans is primarily in fixed
rate home equity loans.
The growth in average earning assets was primarily funded by increased
interest-bearing deposits, principally time deposits. Average time deposits
increased $7,061,000 and average short-term borrowings increased $711,000.
Average money market accounts declined $3,504,000 while average
non-interest-bearing deposits declined $1,020,000. The movement of funds from
money market accounts to time deposits reflects the sensitivity of these funds
to rising time deposit rates as well as the impact of the "double bump"
certificate of deposit promotion. Average shareholders' equity increased
$1,312,000 to $22,965,000.
Total assets at March 31, 1997 were $288,415,000, compared with $280,447,000 at
December 31, 1996, an increase of 2.8 percent for the quarter. Total deposits
increased from $246,774,000 at December 31, 1996 to $252,704,000 at March 31,
1997. This trend is encouraging as QNB historically has experienced deposit
run-off during the first quarter of the year. The increase in assets from
December 31, 1996 to March 31, 1997 is primarily centered in investment
securities and loans which increased $5,998,000 and $2,342,000, respectively
during the period.
As of December 31, 1996 QNB reported investment securities available-for-sale at
a fair value of $52,779,000 or $170,000 above the amortized cost of $52,609,000.
An unrealized holding gain, net of taxes, of $112,000 was reported as an
increase to shareholders' equity. Rapidly increasing interest rates
Form 10-Q
Page 10
<PAGE>
QNB CORP. AND SUBSIDIARY
MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
OF OPERATIONS AND FINANCIAL CONDITION
BALANCE SHEET ANALYSIS (Continued)
during the first quarter of 1997 created an unrealized loss in the portfolio. As
of March 31, 1997 QNB reported investment securities available-for-sale at a
fair value of $58,560,000 or $772,000 under the amortized cost of $59,332,000.
An unrealized holding loss, net of taxes, of $510,000 is reported as a decrease
to shareholders' equity.
The available-for-sale portfolio had a weighted average maturity of
approximately 4 years and 6 months and 4 years and 1 month at March 31, 1997 and
December 31, 1996, respectively. The weighted average maturity is based on the
stated contractual maturity of all securities except for mortgage-backed
securities which are based on estimated average life. The maturity of the
portfolio may be shorter because of call features in many debt securities and
because of prepayments on mortgage-backed securities. The interest rate
sensitivity analysis reflects the expected maturity distribution of the
securities portfolio based upon estimated call dates and anticipated cash flows
assuming management's most likely interest rate environment. The expected
weighted average life of the available-for-sale portfolio was 3 years at March
31, 1997 and 2 years and 1 month at December 31, 1997, based on these
assumptions. Rising interest rates during the first quarter of 1997 increased
the time to expected maturity on some of the callable agency securities. In
addition, some of the purchases of investments during the quarter included
securities with slightly longer maturities and call dates.
Investment securities held-to-maturity are reported at amortized cost. As of
March 31, 1997 and December 31, 1996, QNB had securities classified as
held-to-maturity with an amortized cost of $42,916,000 and $42,699,000 and a
market value of $42,613,000 and $42,760,000, respectively. The held-to-maturity
portfolio had a weighted average maturity of approximately 3 years and 6 months
at both March 31, 1997 and December 31, 1996.
The $521,000 increase in other assets from December 31, 1996 to March 31, 1997
resulted from an increase in deferred taxes and prepaid expenses. The increase
in deferred taxes relates to the change in the unrealized holding gain at year
end to an unrealized holding loss on investment securities at March 31, 1997.
Deferred tax assets increased $320,000 as a result. The increase in prepaid
expense resulted from the payment of the Pennsylvania Bank Shares tax for the
year.
Other liabilities increased $248,000 from December 31, 1996 to March 31, 1997.
The increase is a result of accrued Federal income taxes. QNB had a receivable
balance at December 31, 1996.
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 certain
residential mortgage originations and student loans in the secondary market also
provide sources of liquidity.
Form 10-Q
Page 11
<PAGE>
QNB CORP. AND SUBSIDIARY
MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
OF OPERATIONS AND FINANCIAL CONDITION
LIQUIDITY (Continued)
Cash and due from banks, Federal funds sold, available-for-sale securities and
loans held-for-sale were $77,043,000 and $71,821,000 at March 31, 1997 and
December 31, 1996. These sources were adequate to meet seasonal deposit
withdrawals during the first quarter of 1997 and should be adequate to meet
normal fluctuations in loan demand and or deposit withdrawals. Approximately
$33,264,000 and $34,381,000 of available-for-sale securities at March 31, 1997
and December 31, 1996 were pledged as collateral for repurchase agreements,
public deposits and other deposits as provided by law. The Bank will be
considering membership in the Federal Home Loan Bank during 1997. This would
provide QNB with an additional 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 $807,000 to $11,652,000 at March 31, 1997. This
compares to a $2,304,000 decrease during the first three months of 1996. After
adjusting net income for non-cash transactions, operating activities provided
$754,000 in cash flow in the first three months of 1997, compared to $1,012,000
in the same period of 1996.
Net cash used by investing activities was $8,985,000 during the first three
months of 1997. This resulted largely from the purchase of investment securities
exceeding sales and maturities by $6,788,000 and a net increase in loans of
$3,440,000. The sale of one other real estate owned property provided $221,000
in cash. Net cash provided by investing activities of $1,473,000 during the
first three months of 1996 resulted largely from the net decrease in loans
resulting from payments and payoffs exceeding originations. The sale of student
loans and residential mortgage loans also provided cash.
Net cash provided by financing activities of $7,424,000 during the first three
months of 1997 was the result of an increase in both interest-bearing deposits,
primarily time deposits, and short-term borrowings of $6,105,000 and $1,662,000,
respectively. Net cash used by financing activities of $4,789,000 during the
first three months of 1996 was the result of a decrease in non-interest-bearing
deposits of $4,939,000.
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 March 31, 1997 was
$22,776,000 or 7.90 percent of total assets compared to shareholders' equity of
$22,775,000 or 8.12 percent at December 31, 1996. Shareholders' equity at March
31, 1996 includes a negative adjustment of $510,000 related to unrealized
holding losses, net of taxes, on investment securities available-for-sale, while
shareholders' equity at December 31, 1996 includes a positive adjustment of
$112,000. Without these adjustments shareholders' equity to total assets would
have been 8.07 percent and 8.08 percent at March 31,1997 and December 31, 1996.
Shareholders' equity averaged $22,965,000 for the first three months of 1997 and
$21,653,000 during all of 1996, an increase of 6.1 percent. The ratio of average
total equity to average total assets improved to 8.24 percent for 1997, compared
to 7.89 percent for 1996. The increase in the equity to asset ratio is a
function of higher net income, an increase in capital retention despite
increasing the cash dividend in both 1997 and 1996 and slow asset growth.
Form 10-Q
Page 12
<PAGE>
QNB CORP. AND SUBSIDIARY
MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
OF OPERATIONS AND FINANCIAL CONDITION
CAPITAL ADEQUACY (Continued)
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 13.29 percent and 13.15 percent, a total
risk-based ratio of 14.55 percent and 14.40 percent and a leverage ratio of 8.36
percent and 8.14 percent at March 31, 1997 and December 31, 1996, respectively.
The Federal Deposit Insurance Corporation Improvement Act of 1991 established
five capital level designations ranging from "well capitalized" to "critically
undercapitalized." At March 31, 1997 and December 31, 1996 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 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.
Form 10-Q
Page 13
<PAGE>
QNB CORP. AND SUBSIDIARY
MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
OF OPERATIONS AND FINANCIAL CONDITION
INTEREST RATE SENSITIVITY (Continued)
QNB focuses on the management of the one year interest rate sensitivity gap. At
March 31, 1997, interest earning assets scheduled to mature, likely to be
called, reprice or repay in one year were $85,196,000. Interest sensitive
liabilities scheduled to mature or reprice within one year were $92,503,000. The
one year cumulative gap, which reflects QNB's interest sensitivity over a period
of time, was a negative $7,307,000 at March 31, 1997. The cumulative one-year
gap equals 2.7 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. As of December 31, 1996
QNB had a slightly negative gap position of $1,672,000 at the one year time
frame. The shift to a more negative gap position is a function of rising
interest rates changing the characteristics of some of the callable agency
securities to have longer effective maturity dates.
QNB also uses 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 balance sheet growth and composition and interest rates
for the next year, net interest income for the next twelve months is expected to
increase compared to the prior twelve months.
If interest rates are 100 basis points lower 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. Conversely, if
interest rates are 100 basis points higher, net interest income for the most
likely scenario would decline slightly. These results are consistent with the
results of the gap analysis described above.
Form 10-Q
Page 14
<PAGE>
QNB CORP. AND SUBSIDIARY
PART II. OTHER INFORMATION
MARCH 31, 1997
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
---------------------------------------------------
None.
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
None
Form 10-Q
Page 15
<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.
HERE
Date: May 14, 1997 By: /s/ Thomas J. Bisko
-------------------------
Thomas J. Bisko
President/CEO
Date: May 14, 1997 By: /s/ Robert C. Werner
-------------------------
Robert C. Werner
Vice President
Date: May 14, 1997 By: /s/Bret H. Krevolin
-------------------------
Bret H. Krevolin
Chief Accounting Officer
Form 10-Q
Page 16
<PAGE>
<TABLE> <S> <C>
<ARTICLE> 9
<MULTIPLIER> 1,000
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> DEC-31-1997
<PERIOD-END> MAR-31-1997
<CASH> 11,652
<INT-BEARING-DEPOSITS> 0
<FED-FUNDS-SOLD> 6,566
<TRADING-ASSETS> 0
<INVESTMENTS-HELD-FOR-SALE> 58,560
<INVESTMENTS-CARRYING> 42,916
<INVESTMENTS-MARKET> 42,613
<LOANS> 161,620
<ALLOWANCE> 2,677
<TOTAL-ASSETS> 288,415
<DEPOSITS> 252,704
<SHORT-TERM> 10,337
<LIABILITIES-OTHER> 1,489
<LONG-TERM> 0
0
0
<COMMON> 1,784
<OTHER-SE> 21,502
<TOTAL-LIABILITIES-AND-EQUITY> 288,415
<INTEREST-LOAN> 3,465
<INTEREST-INVEST> 1,554
<INTEREST-OTHER> 44
<INTEREST-TOTAL> 5,063
<INTEREST-DEPOSIT> 2,092
<INTEREST-EXPENSE> 2,162
<INTEREST-INCOME-NET> 2,901
<LOAN-LOSSES> 100
<SECURITIES-GAINS> 160
<EXPENSE-OTHER> 2,279
<INCOME-PRETAX> 1,149
<INCOME-PRE-EXTRAORDINARY> 821
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 821
<EPS-PRIMARY> .58
<EPS-DILUTED> .58
<YIELD-ACTUAL> 4.65
<LOANS-NON> 2,180
<LOANS-PAST> 76
<LOANS-TROUBLED> 0
<LOANS-PROBLEM> 3,514
<ALLOWANCE-OPEN> 2,585
<CHARGE-OFFS> 12
<RECOVERIES> 4
<ALLOWANCE-CLOSE> 2,677
<ALLOWANCE-DOMESTIC> 2,677
<ALLOWANCE-FOREIGN> 0
<ALLOWANCE-UNALLOCATED> 1,041
</TABLE>
