================================================================================
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
----------
FORM 10-Q
Quarterly Report Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
For the Quarterly period ending September 30, 1996
Commission File Number 33-45522
--------
CNB FINANCIAL CORP.
------------------------------------------------------
(Exact name of registrant as specified in its charter)
New York 22-3203747
----------------------------- -------------------
(State or other jurisdiction (I.R.S. Employer
incorporation or organization) Identification No.)
24 Church Street, Canajoharie N.Y. 13317
----------------------------------------------------
(Address of principal executive offices -- Zip code)
Registrant's telephone number, include area code (518) 673-3243
--------------
Indicated by a check mark whether the registrant (1) has filed all reports
required to be filed by section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the bank
was required to file such reports), and (2) has been subjected 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.
Number of shares outstanding
Class on September 30, 1996
----------------------------- ----------------------------
Common Stock, $2.50 par value 2,579,404 Shares
================================================================================
-1-
<PAGE>
PART I. FINANCIAL INFORMATION
Page
----
Item 1. Consolidated Financial Statements
1. Consolidated Statement of Condition .......................... 3
2. Consolidated Statement of Operations ......................... 4
3. Consolidated Statement of Changes in Stockholders' Equity .... 5
4. Consolidated Statement of Cash Flows ......................... 6
5. Notes to Consolidated Financial Statments .................... 7
Item 2. Management's Discussion and Analysis of
Financial Condition and Results of Operations
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
Item 2. Changes in Securities
Item 3. Defaults Upon Senior Securities
Item 4. Submission of Matters to a Vote of Security Holders
Item 5. Other Information
Item 6. Exhibits and Reports on Form 8-K
SIGNATURES
-2-
<PAGE>
PART 1. Financial Information
Item 1. Consolidated Financial Statements
CNB FINANCIAL CORP.
CONSOLIDATED STATEMENT OF CONDITION
In thousands
September 30, December 31,
1996 1995
------------ -----------
(unaudited)
ASSETS:
Cash and due from banks ............................ $ 21,656 $ 16,200
Federal funds sold ................................. 6,125 8,000
Investment securities available for sale ........... 129,130 120,858
Investment securities held to maturity,
market value of $105,081 in 1996 and
$98,259 in 1995 .................................. 101,898 94,592
Loans, net of allowance for possible loan losses ... 312,369 308,154
Accrued interest receivable ........................ 5,503 4,609
Premises and equipment ............................. 9,500 5,923
Deferred taxes ..................................... 4,647 3,763
Other assets ....................................... 2,564 2,693
-------- --------
TOTAL ASSETS ................................... $593,392 $564,792
======== ========
LIABILITIES AND STOCKHOLDERS' EQUITY:
Deposits:
Noninterest-bearing deposits ....................... $ 52,786 $ 47,234
Interest-bearing deposits .......................... 468,968 449,077
-------- --------
Total Deposits ................................. 521,754 496,311
Federal funds purchased and securities
sold under agreements to repurchase .............. 9,911 7,963
Interest, taxes and other liabilities .............. 7,109 6,465
Long-term borrowings ............................... 7,392 6,620
-------- --------
Total Liabilities .............................. 546,166 517,359
-------- --------
Stockholders' Equity:
Common stock, $2.50 par value, 5,000,000
shares authorized, 2,579,404 shares and
2,671,875 shares, issued and outstanding
in 1996 and 1995, respectively ................... 6,449 6,680
Capital in excess of par value ..................... 9,054 10,346
Retained earnings .................................. 33,220 30,243
Security valuation adjustment ...................... (1,378) 339
Treasury Stock, at cost, 4,258 shares and
6,496 shares in 1996 and 1995, respectively ...... (119) (175)
-------- --------
Total Stockholders' Equity ..................... 47,226 47,433
-------- --------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY ........ $593,392 $564,792
======== ========
-3-
<PAGE>
<TABLE>
CNB FINANCIAL CORP.
CONSOLIDATED STATEMENT OF OPERATIONS
In thousands (except per share data)
<CAPTION>
Three months ended Nine months ended
September 30, September 30,
-------------------- --------------------
1996 1995 1996 1995
------- ------- ------- -------
(unaudited)
<S> <C> <C> <C> <C>
Interest income:
Loans, including fees ..................... $ 7,658 $ 7,410 $22,759 $21,551
Investment securities ..................... 3,992 3,516 11,805 10,126
Federal funds sold and other .............. 145 84 466 413
------- ------- ------- -------
11,795 11,010 35,030 32,090
------- ------- ------- -------
Interest expense:
Deposits .................................. 5,053 4,892 15,459 13,767
Borrowings ................................ 287 228 792 669
------- ------- ------- -------
5,340 5,120 16,251 14,436
------- ------- ------- -------
Net interest income ......................... 6,455 5,890 18,779 17,654
Provision for loan losses ................. 170 275 510 645
------- ------- ------- -------
Net interest income after provision
for loan losses ........................... 6,285 5,615 18,269 17,009
------- ------- ------- -------
Other income:
Service charges on deposit accounts ....... 369 275 1,008 702
Gain from sale of investment securities.... 42 177 555 544
Other ..................................... 295 289 818 746
------- ------- ------- -------
706 741 2,381 1,992
------- ------- ------- -------
Other expense:
Salaries and employee benefits ............ 2,176 1,957 6,474 5,906
Occupancy and equipment expense ........... 513 383 1,362 1,115
Other ..................................... 1,696 1,595 5,291 5,156
------- ------- ------- -------
4,385 3,935 13,127 12,177
------- ------- ------- -------
Income before income taxes ................ 2,606 2,421 7,523 6,824
Income taxes .............................. 707 655 2,063 1,881
------- ------- ------- -------
Net income .................................... 1,899 1,766 5,460 4,943
======= ======= ======= =======
Earnings per share ............................ $0.71 $0.66 $2.05 $1.85
======= ======= ======= =======
Weighted average shares outstanding ........... 2,666 2,667 2,666 2,668
======= ======= ======= =======
</TABLE>
-4-
<PAGE>
<TABLE>
CNB FINANCIAL CORP.
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
In thousands
<CAPTION>
Capital in Securities
Common Excess of Retained Valuation Treasury
Stock Par Value Earnings Adjustment Stock Total
----- --------- -------- ---------- ---------- -------
(unaudited)
<S> <C> <C> <C> <C> <C> <C>
Balance at December 31, 1994 ................... $6,661 $10,239 $25,592 ($2,594) -- $39,898
Net income -- 1995 ......................... -- -- 6,572 -- -- $ 6,572
Cash dividends ............................. -- -- (1,921) -- -- ($ 1,921)
Common stock issued ........................ 19 107 -- -- -- $ 126
Securities valuation adjustment ............ -- -- -- $2,933 -- $ 2,933
Treasury Stock Purchased ................... -- -- -- -- (175) (175)
------ ------- ------- ------ ----- -------
Balance at December 31, 1995 ................... 6,680 10,346 30,243 339 (175) 47,433
Net income -- 1996 ......................... -- -- 5,460 -- -- 5,460
Cash dividends ............................. -- -- (1,334) -- -- (1,334)
Common stock issued ........................ 19 103 -- -- -- 122
Common stock purchased and retired ......... (250) (1,400) (1,149) -- -- (2,799)
Securities valuation adjustment ............ -- -- -- (1,717) -- (1,717)
Treasury stock sold ........................ -- 5 -- -- 56 61
------ ------- ------- ------ ----- -------
Balance September 30, 1996 ..................... $6,449 $ 9,054 $33,220 ($1,378) ($ 119) $47,226
====== ======= ======= ====== ===== =======
</TABLE>
-5-
<PAGE>
CNB FINANCIAL CORP.
CONSOLIDATED STATEMENT OF CASH FLOWS
In thousands
Nine months ended
September 30,
---------------------
1996 1995
-------- --------
(unaudited)
Cash flows from operating activities:
Interest received ..................................... $ 34,136 $ 30,903
Fees and service charges .............................. 2,381 1,448
Interest paid ......................................... (16,797) (14,376)
Cash paid to suppliers and employees .................. (11,936) (10,790)
Income taxes paid ..................................... (1,979) (1,938)
Trading portfolio activity, net ....................... (268) 17
-------- --------
Net cash provided by operating activities ...... 5,537 5,264
-------- --------
Cash flows from investing activities:
Purchase of investment securities:
Held to maturity ................................... (15,195) (28,914)
Available for sale ................................. (71,054) (63,995)
Proceeds from sales of investment securities:
Held to maturity ................................... -- --
Available for sale ................................. 50,504 51,290
Proceeds from maturities of investment securities:
Held to maturity ................................... 8,021 11,063
Available for sale ................................. 10,368 4,684
Net increase in loans ................................. (4,725) (11,041)
Purchase of premises and equipment .................... (4,088) (1,084)
-------- --------
Net cash flows used in investing activities .... (26,169) (37,997)
-------- --------
Cash flows from financing activities:
Net increase in deposits .............................. 25,443 61,414
Net increase (decrease) in short term borrowings ...... 1,948 (10,898)
Payments on long term funds borrowed .................. (228) (215)
Dividends paid ........................................ (1,334) (1,214)
Proceeds from issuance of common stock ................ 122 97
Payment to retire common stock ........................ (2,799) --
Bonds issued .......................................... 1,000 3,750
Treasury stock sold (purchased) ....................... 61 (2)
-------- --------
Net cash flows from financing activities ....... 24,213 52,932
-------- --------
Net increase in cash and cash equivalents ............. 3,581 20,199
Cash and cash equivalents at beginning of year ........ 24,200 11,492
-------- --------
Cash and cash equivalents at end of quarter .... 27,781 31,691
======== ========
Reconciliation of net income to cash provided by
operating activities:
Net income ............................................ 5,460 4,943
Adjustments to reconcile net income to net cash
provided by operating activities:
Depreciation and amortization ......................... 511 404
Provision for loan loss ............................... 510 645
Trading portfolio net purchases ....................... (268) 17
Gain on securities .................................... (555) (544)
Increase in interest receivable ....................... (894) (1,187)
Increase in accrued expenses .......................... 644 664
Increase in other assets .............................. 129 322
-------- --------
$ 5,537 $ 5,264
======== ========
-6-
<PAGE>
CNB FINANCIAL CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 1996
1. FINANCIAL
The accompanying unaudited consolidated financial statements present the
consolidated statements of condition, operations, stockholders' equity, and cash
flows of CNB Financial Corp. for the three and nine months ended September 30,
1996 and 1995.
The interim consolidated financial statements have been prepared in accordance
with generally accepted accounting principles and conform to instructions to
Form 10-Q and Rules 10-01 of Regulation S-X. However, they do not include all of
the information and footnotes required by generally accepted accounting
principles for complete financial statements. In the opinion of management, all
adjustments (consisting only of normal recurring accruals) considered necessary
for fair presentation have been included. Operating results for the nine month
period ended September 30, 1996 are not necessarily indicative of the results
that may be expected for the year ended December 31, 1996.
During the first quarter of 1996, SFAS 123 (Accounting for Stock Based
Compensation) became effective. As permitted by SFAS 123, the company has
elected to continue accounting for stock options issued to employees under
APB 25.
<PAGE>
Part I. Financial Information
Item 2.
CNB FINANCIAL CORP.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS
GENERAL
The following discussion and analysis sets forth the major factors which
affected the Corporation's results of operations and financial condition
reflected in the unaudited financial statements for the quarters ended September
30, 1996 and 1995.
The Corporation reported net income of $5,460,000 for nine months ended
September 30, 1996. The earnings compared to the $4,943,000 earned for the same
period last year, are up $517,000 or 10%. Earnings per share was $2.05 and $1.85
for the respective periods.
Net income for the quarter ended September 30, 1996 was $1,899,000 compared to
$1,766,000 for the same period in 1995, an increase of $133,000 or 8%. Earnings
per share was $.71 for the quarter and $.66 for the same quarter of last year.
RESULTS OF OPERATIONS
NINE MONTHS ENDING SEPTEMBER 30, 1996 VS SEPTEMBER 30, 1995
Interest income increased from $32,090,000 to $35,030,000, (9%). The increase
resulted from increases in average earnings assets of $39,338,000 but a decrease
in average yield from 8.71% to 8.25%.
The increases in average earning assets include growth in the loan portfolio of
$17,638,000, securities of $20,583,000 and fed funds of $1,043,000. The decrease
in yield is a reflection of general overall rate decreases which have created
lower rates on new loans and securities plus lower rates on the floating rate
items.
Total interest expense increased $1,815,000 (13%) for the nine month period
ended September 30, 1996 compared to the same period in 1995. The increase in
interest expense was due to the $53,648,000 (12%) increase in average deposits.
The average cost of funds for the periods decreased from 4.13% at September 30,
1995 to 4.10% at September 30, 1996.
The net interest income increased by $1,260,000 (7%) for the nine months ended
September 30, 1996 when compared to the same period of 1995.
The Corporation recorded a loan loss provision of $510,000 for the nine months
ended September 30, 1996, a decrease of $135,000 from the $645,000 recorded for
the same period of 1995. Non-accrual loans at September 30, 1996 were
$3,519,000, compared to $2,930,000 at September 30, 1995, an increase of 20%.
<PAGE>
Activity in the allowance for loan losses was as follows:
Nine Month's Ended Year Ended
September 30, 1996 Dec. 31, 1995
------------------ -------------
Balance, beginning of year ............. $8,463,000 $8,292,000
Additions:
Charged to expense ................... 510,000 965,000
---------- ----------
8,973,000 9,257,000
---------- ----------
Charge offs ............................ 912,000 1,315,000
Recoveries ............................. 472,000 521,000
---------- ----------
Net loans charged off .................. 440,000 794,000
---------- ----------
Balance, end of period ................. $8,533,000 $8,463,000
========== ==========
Other income excluding security transactions increased $378,000 (26%) for the
nine month period ended September 30, 1996, compared to the corresponding period
for 1995. The increase is primarily due to higher fee income ($306,000) as the
structure on demand deposit account charges was changed to no fee checking,
however, the number of non-sufficient funds checks has increased with the new
structure.
Other expenses increased $950,000 (8%) for the corresponding nine month period.
The increase is primarily related to increases in salary costs and problem loan
expense.
The provision for income taxes for the nine month period was $2,063,000 compared
to $1,881,000 for last year, the effective rates for each period were 27.4% and
27.6% respectively.
THREE MONTH PERIOD JULY 1, 1996 TO SEPTEMBER 30, 1996
COMPARED TO THE COMPARABLE PERIOD LAST YEAR
Total interest income increased from $11,010,000 to $11,795,000, or $785,000
(7%). The increase is attributable to the growth in earning assets during the
period. Interest expense during the period increased from $5,120,000 to
$5,340,000, $220,000 (4%). The yield on the earning assets decreased 34 basis
points from 8.75% to 8.41%. The average cost of funds during the quarter
decreased from 4.32% to 4.00%, a decrease of 32 basis points when compared to
the same period last year.
The net interest income for the quarter increased $565,000 from $5,890,000 to
$6,455,000 or 10%.
The provision for loan losses was decreased from $275,000 to $170,000 during the
quarter. Nonaccrual loans increased $555,000 from $2,964,000 at December 31,
1995 to $3,519,000, and the past due loans over 90 days increased by $7,000 from
$965,000 to $972,000 at the corresponding dates.
Other income, excluding security gains, increased $100,000 (18%) from $564,000
to $664,000. The major increases were in deposit account service fees.
Other expenses rose by $450,000 (11%) during the period. Salaries and occupancy
costs are responsible for the increase.
<PAGE>
FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES
CHANGES IN FINANCIAL CONDITION FROM
DECEMBER 31,1995 TO SEPTEMBER 30,1996
Consolidated total assets increased to $593,392,000 at September 30, 1996;
compared to $564,792,000 at December 31, 1995, an increase of $28,600,000,
or 5%.
Investment securities in the Held-to-Maturity account have increased from
$94,592,000 to $101,898,000, or $7,306,000 (8%) and the corresponding
market values from $98,259,000 to $105,081,000, or $6,822,000 (7%). The
Available-for-Sale portfolio has increased from $120,858,000 to $129,130,000,
$8,272,000 (7%). The increase in both sections of the portfolio are primarily in
U.S. Government Agency Instruments.
Net loans increased by $4,285,000 or 1%. Total loans were $320,902,000 up from
$316,617,000 at December 31, 1995. The allowance for loan losses at September
30, 1996 was $8,533,000, a $70,000 (1%) increase from $8,463,000 at December 31,
1995. As of September 30, 1996 the allowance for loan losses represented 2.66%
of total loans and 190% of the non-performing loans, this compares to 2.67% and
213% at December 31, 1995. Charged off loans for the nine months were $912,000
compared to $1,315,000 for the year ended December 31, 1995. Recoveries for the
nine month period were $472,000 versus $521,000 for the year 1995.
Non-accrual loans have increased from $3,078,000 to $3,519,000, a total of
$441,000 or 14% during the first nine months of 1996. Included in this increase
is $459,000 in loans to the Bennett Funding Group which declared bankruptcy in
the second quarter.
Total deposits increased from $496,311,000 to $521,754,000, $25,443,000 (5%).
The increase in deposits is consistent with the increase in money available to
the school districts from tax receipts.
At September 30, 1996, total stockholders equity has decreased by $207,000 from
December 31, 1995. Primarily responsible for the decrease was the repurchase of
99,960 shares for $2,799,000. The sole subsidiary, Central National Bank,
Canajoharie, had total equity of $44,426,000, core capital of 7.58% at September
30, 1996, compared to $42,108,000 and 7.58% at December 31, 1995.
Liquidity involves the ability to raise funds to support asset growth, meet
deposit withdrawals, maintain reserve requirements, and sustain operations. This
is accomplished through maturities of bonds and loans, deposit growth, purchase
of federal funds, borrowings on lines of credit, and selling securities under
agreements to repurchase. Management considers all of these factors in
evaluating liquidity requirements and believes its present position to be
adequate.
<PAGE>
Part II -- Other Information
Item 1 -- Legal Proceedings
None
Item 2 -- Changes in Securities
On September 24, 1996, the corporation purchased and retired 99,960
shares of its common stock for $2,799,000.
Item 3 -- Defaults upon Senior Securities
None
Item 4 -- Submission of Matters to a Vote of Security Holders
None
Item 5 -- Other Information
None
Item 6 -- Exhibits and reports on Form 8-K
None
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.
CNB FINANCIAL CORP.
Registrant
Date: November , 1996 By:
-----------------------------------
Donald L. Brass
President
Date: November , 1996 By:
------------------------------------
Peter J. Corso
Executive Vice President
<TABLE> <S> <C>
<ARTICLE> 9
<MULTIPLIER> 1,000
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> DEC-31-1996
<PERIOD-END> SEP-30-1996
<CASH> 21,656
<INT-BEARING-DEPOSITS> 0
<FED-FUNDS-SOLD> 6,125
<TRADING-ASSETS> 0
<INVESTMENTS-HELD-FOR-SALE> 129,130
<INVESTMENTS-CARRYING> 101,898
<INVESTMENTS-MARKET> 105,081
<LOANS> 312,369
<ALLOWANCE> 0
<TOTAL-ASSETS> 593,392
<DEPOSITS> 521,754
<SHORT-TERM> 9,911
<LIABILITIES-OTHER> 7,109
<LONG-TERM> 7,392
0
0
<COMMON> 6,449
<OTHER-SE> 40,777
<TOTAL-LIABILITIES-AND-EQUITY> 593,392
<INTEREST-LOAN> 22,759
<INTEREST-INVEST> 11,805
<INTEREST-OTHER> 466
<INTEREST-TOTAL> 35,030
<INTEREST-DEPOSIT> 15,459
<INTEREST-EXPENSE> 792
<INTEREST-INCOME-NET> 18,779
<LOAN-LOSSES> 510
<SECURITIES-GAINS> 555
<EXPENSE-OTHER> 13,127
<INCOME-PRETAX> 7,523
<INCOME-PRE-EXTRAORDINARY> 5,460
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 5,460
<EPS-PRIMARY> 2.05
<EPS-DILUTED> 0
<YIELD-ACTUAL> 0
<LOANS-NON> 0
<LOANS-PAST> 0
<LOANS-TROUBLED> 0
<LOANS-PROBLEM> 0
<ALLOWANCE-OPEN> 0
<CHARGE-OFFS> 0
<RECOVERIES> 0
<ALLOWANCE-CLOSE> 0
<ALLOWANCE-DOMESTIC> 0
<ALLOWANCE-FOREIGN> 0
<ALLOWANCE-UNALLOCATED> 0
</TABLE>
