<PAGE>
United States Securities and Exchange Commission
Washington, DC 20549
FORM 10-Q
{X} QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE
ACT OF 1934
For the quarterly period ended March 31, 1999
{ } 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: 000-22523
UNION NATIONAL BANCORP, INC. (Exact name of registrant as specified in its
charter)
<TABLE>
<S> <C>
Maryland 52-1862338
(State of incorporation) (I.R.S. identification number)
117 East Main Street, Westminster, MD 21157 (410) 848-7200
(Address of principal executive offices) (Telephone number)
</TABLE>
Indicated by check mark whether the registrant (1) has filed all
reports required to be filed by section 13 or 15 (d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports, and (2) has been subject to filing
requirements for the past 90 days.
YES {X} NO { }
The number of shares of common stock outstanding as of April 5,1999 is
1,855,143 shares.
<PAGE>
Table Of Contents
Union National Bancorp, Inc.
<TABLE>
<S> <C>
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
Consolidated Balance Sheet 2
Consolidated Statement of Income 3
Consolidated Comprehensive Statement of Income 3
Consolidated Statement of Cash Flows 4
Notes to Consolidated Financial Statements 5
Item 2. Management's Discussion and Analysis 5-10
PART II - OTHER INFORMATION 10
Item 6. Exhibits and Reports on Form 8-K
</TABLE>
1
<PAGE>
PART 1 FINANCIAL INFORMATION ITEM 1 FINANCIAL STATEMENTS
UNION NATIONAL BANCORP, INC.
CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>
March 31, December 31,
1999 1998
------------- -------------
(Unaudited)
<S> <C> <C>
ASSETS
Cash and due from banks 6,612,103 $ 6,867,629
Interest bearing deposits with banks 12,135 280,817
Federal funds sold 19,583,461 7,716,140
Investment securities available for sale-at fair value 79,138,493 76,804,462
Investment securities held to maturity-at amortized cost - fair value of
$23,574,614 (1999) and $22,382,238 (1998) 23,723,414 22,006,195
Loans 164,603,753 163,464,538
Less: allowance for credit losses (1,778,441) (1,772,895)
------------- -------------
Loans - net 162,825,312 161,691,643
Premises and equipment 4,206,703 4,326,226
Accrued interest receivable 1,798,133 1,699,794
Other assets 1,837,661 2,520,529
------------- -------------
TOTAL ASSETS 299,737,415 $ 283,913,435
------------- -------------
------------- -------------
LIABILITIES
Deposits:
Non-interest bearing deposits $ 25,509,039 $ 28,247,301
Interest bearing deposits $ 202,154,238 198,090,078
------------- -------------
TOTAL DEPOSITS 227,663,277 226,337,379
Short-term borrowings 27,730,571 13,577,689
Federal Home Loan Bank Borrowing 20,000,000 20,000,000
Accrued expenses and other liabilities 1,941,257 1,761,688
------------- -------------
TOTAL LIABILITIES 277,335,105 261,676,756
------------- -------------
STOCKHOLDERS' EQUITY
Common stock - $.01 par; 10,000,000 shares authorized;
1,853,748 shares in March 31,1999 1,851,458 shares on
December 31,1998 issued and outstanding
18,537 18,514
Capital surplus 13,639,169 13,570,913
Accumulated other comprehensive income (loss) (170,557) 203,833
Retained earnings 8,915,161 8,443,419
------------- -------------
TOTAL STOCKHOLDERS' EQUITY 22,402,310 22,236,679
------------- -------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 299,737,415 $ 283,913,435
------------- -------------
------------- -------------
</TABLE>
2
<PAGE>
UNION NATIONAL BANCORP, INC.
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
<TABLE>
<CAPTION>
Three Months Ending
March 31,
1999 1998
----------- -----------
<S> <C> <C>
INTEREST INCOME:
- ---------------------------------------------------------------------------------------------------
Interest and fees on loans $ 3,499,238 $ 3,586,602
Interest and dividends on investment securities:
Taxable interest on mortgage backed securities 784,209 523,020
Other taxable interest & dividends 450,747 514,918
Nontaxable interest 223,391 74,010
Interest on deposits in other banks 370 495
Interest on federal funds sold 138,618 179,202
----------- -----------
TOTAL INTEREST INCOME 5,096,573 4,878,249
----------- -----------
INTEREST EXPENSE:
- ---------------------------------------------------------------------------------------------------
Interest on deposits:
Time certificates of deposit of $100,000 and more 307,787 275,278
Other deposits 1,700,987 1,721,093
----------- -----------
Total interest on deposits 2,008,774 1,996,371
Interest on short-term borrowings 126,657 148,735
Interest on Federal Home Loan Bank borrowings 282,479 138,010
----------- -----------
TOTAL INTEREST EXPENSE 2,417,910 2,283,116
----------- -----------
Net Interest Income 2,678,663 2,595,133
Provision for Credit Losses 59,000 85,000
----------- -----------
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES 2,619,663 2,510,133
----------- -----------
NONINTEREST INCOME:
- ---------------------------------------------------------------------------------------------------
Service charges on deposit accounts 268,290 255,024
Other service charges 63,240 80,390
Commissions on non-funded loans 23,196 27,023
Other income 21,541 17,554
----------- -----------
TOTAL NONINTEREST INCOME 376,267 379,991
----------- -----------
NONINTEREST EXPENSE:
- ---------------------------------------------------------------------------------------------------
Salaries and employee benefits 1,151,487 1,089,443
Occupancy expense 221,449 208,166
Equipment expenses 148,384 93,411
Other expenses 548,304 574,947
----------- -----------
TOTAL NONINTEREST EXPENSES 2,069,624 1,965,967
----------- -----------
INCOME BEFORE INCOME TAXES 926,306 924,157
PROVISION FOR INCOME TAXES 248,591 284,114
----------- -----------
NET INCOME $ 677,715 $ 640,043
----------- -----------
----------- -----------
BASIC AND DILUTED EARNINGS PER COMMON SHARE $ 0.37 $ 0.38
----------- -----------
----------- -----------
COMPREHENSIVE STATEMENTS OF INCOME (Unaudited)
- ---------------------------------------------------------------------------------------------------
Net Income $ 677,715 $ 640,043
OTHER COMPREHENSIVE INCOME/(LOSS), BEFORE TAX:
Unrealized holding gains/(loss) arising during period (609,954) 27,105
Less: reclassification adjustment for gains included in net income - -
----------- -----------
Other comprehensive income/(loss), before tax (609,954) 27,105
Income tax (expense)/benefit related to items
of other comprehensive income 235,564 (8,402)
----------- -----------
Other comprehensive income/(loss), net of taxes (374,390) 18,703
COMPREHENSIVE INCOME $ 303,325 $ 658,746
----------- -----------
----------- -----------
</TABLE>
3
<PAGE>
UNION NATIONAL BANCORP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
<TABLE>
<CAPTION>
Three Months Ending
March 31,
1999 1998
------------ ------------
<S> <C> <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income $ 677,715 $ 640,043
Adjustments to reconcile net income to net cash
provided by operating activities:
Provision for credit losses 59,000 85,000
Depreciation and amortization 204,673 154,850
Deferred income taxes - 2,117
Net decrease (increase) in accrued interest receivable (98,339) 69,842
Net increase (decrease) in accrued expenses & other liabilities 179,570 359,460
Other - net 936,592 380,891
------------ ------------
NET CASH PROVIDED BY OPERATING ACTIVITIES 1,959,211 1,692,203
------------ ------------
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of available for sale securities (13,997,536) (19,725,102)
Proceeds from maturities of available for sale securities 11,011,091 14,182,820
Proceeds from maturities of held to maturity securities 801,156 1,102,124
Purchases of held to maturity securities (2,494,074) -
Net increase in loans (1,192,670) (834,611)
Bank premises and equipment acquired (85,150) (214,184)
------------ ------------
NET CASH USED IN INVESTING ACTIVITIES (5,957,183) (5,488,953)
------------ ------------
CASH FLOWS FROM FINANCING ACTIVITIES:
Net increase in deposits 1,325,898 8,662,746
Net increase (decrease) in short-term borrowings 14,152,882 5,560,789
Dividend reinvestment plan 66,217 -
Cash dividends paid (203,912) (167,487)
------------ ------------
NET CASH PROVIDED BY FINANCING ACTIVITIES 15,341,085 14,056,048
------------ ------------
Net Increase (Decrease) In Cash And Cash Equivalents 11,343,113 10,259,298
Cash And Cash Equivalents At Beginning Of Year 14,864,586 13,967,953
------------ ------------
CASH AND CASH EQUIVALENTS AT END OF YEAR $ 26,207,699 $ 24,227,251
------------ ------------
------------ ------------
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Interest paid $ 2,378,552 $ 2,259,392
------------ ------------
------------ ------------
Income taxes paid 249,400 285,000
------------ ------------
------------ ------------
NON-CASH INVESTING ACTIVITIES
Transfer from loans to foreclosed real estate - -
Transfer from available for sale securities - -
------------ ------------
to held to maturity securities $ - $ -
------------ ------------
------------ ------------
</TABLE>
4
<PAGE>
Union National Bancorp, Inc.
Notes to Consolidated Financial Statements (Unaudited)
Note 1 - The accompanying unaudited consolidated financial statements for Union
National Bancorp, Inc. ("Company") has been prepared in accordance with the
instructions for Form 10-Q and, therefore does not include all information and
footnotes required by generally accepted accounting principles for complete
financial statements. The interim financial statements have been prepared
utilizing the interim basis of reporting and, as such, reflect all adjustments
which are normal and recurring in nature and are, in the opinion of management,
necessary for fair presentation of the results for the periods presented. The
results of operations for the interim periods are not necessarily indicative of
the results for the full year.
Note 2 - Recent accounting pronouncements: The FASB ha issued Statement of
financial Accounting Standard No. 133 "Accounting for Derivative Instruments and
Hedging" for the year ending on or after June 15,1999. Union national Bancorp
has reviewed this pronouncement and will adopted this standard when it is
applicable to it's operations as required.
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations.
OVERVIEW
This section of the report contains forward looking statements within
the meaning of the Private Securities Litigation Reform Act of 1995, including
statements relating to Union National Bancorp's beliefs, expectations,
anticipations and plans regarding, among other things, general economic trends,
interest rates, product expansions and other matters. Such statements are
subject to numerous uncertainties, such as federal monetary policy, inflation,
employment, profitability and consumer confidence levels, the health of the real
estate and construction market in Union National Bancorp's market area, Union
National Bancorp's ability to develop and market new products and to enter new
markets, and other factors. As such there can be no assurance that future events
will develop in accordance with the forward looking statements contained below.
Union National Bancorp, Inc. (`the Company") began operations as the
parent company of its sole subsidiary, The Union National Bank of Westminster,
("the Bank") in 1994. Union National Bank has conducted the business of banking
since 1816. The Bank is the primary possession of the holding company. Union
National Bank provides a full range of banking and certain non-banking services
to individuals and businesses. The Banks principal market area includes Carroll
County, Maryland and the surrounding regions. The assets and liabilities of the
holding company are mainly its investment in Union National Bank. Union National
Bancorp's principal source of income is from dividends received from Union
National Bank.
Total assets were $299.7 million at March 31, 1999, an increase of $33.9
million or 12.7% over one year earlier. The primary funding source for the asset
growth is strong growth in investments from our customers in sweep accounts and
certificates of deposit. Loan volume has continued to increase throughout 1999.
As demand increases other funding sources are being explored to sustain this
growth. For example, Union National Bank has taken advantage of competitive
rates on borrowings from the Federal Home Loan Bank.
Net income rose $37,672 or 5.89% in the first three months of 1999 to
$677,715 from net income of $640,043 in the same period of 1998. The annualized
return on average assets for the three month periods ended March 31, 1999 was
.97% and for March 31, 1998 was 1.02%. The annualized return on average equity
was 12.28% for the three months ended March 31, 1999 and was 12.90% for the
three months ended March 31, 1998.
SECURITIES PORTFOLIO
Total holdings in the investment portfolio at March 31, 1999 were
$102,861,907 and at year-end 1998 were $98,810,657. In aggregate, investment
securities increased $4,051,250 or 4.1% in the first three months of 1999. The
investment portfolio is comprises of investment securities available for sale,
and investment securities held to maturity. Available for sale represent those
securities that management may sell as part of its asset/liability management
strategy or that may be sold in response to changing interest rates or liquidity
needs. Held to maturity represent securities that are intended to be held until
they mature. The total portfolio has a duration of 4.37 years on March 31, 1999.
These maturity's represent estimates of the actual life on instruments
considering mortgaged-backed pay downs.
5
<PAGE>
Union National Bank formed a passive investment company in June of 1998,
Union National Delaware Holding, Inc., (UNDH). First Union is administering
general services for Union National Delaware Holding. Union National Bank has in
aggregate in it's portfolio $35,445,128 as of March 31, 1999. Union National
Delaware Holding has in aggregate in it's portfolio $67,416,779 as of March 31,
1999. The passive investment company will reduce cost, producing a benefit to
Union National Bank's net income.
The table below presents the securities portfolios mix as of March 31, 1999
when compared to year-end 1998.
<TABLE>
<CAPTION>
Available-for-Sale Held-to-Maturity
March 31,1999 December 31,1998 March 31,1999 December 31,1998
-------------- ---------------- ------------- ---------------
<S> <C> <C> <C> <C>
U.S. government securities and agencies $ 25,903,691 $ 28,264,301 $ 1,993,142 $ 173,592
State & county municipals 548,750 556,250 18,370,816 17,875,549
Government mortgaged-backed 48,757,446 44,046,647 3,359,456 3,957,054
Other securities 3,928,606 3,937,264 - -
------------- ------------- ------------ -----------
Total Investment Securities $ 79,138,493 $ 76,804,462 $ 23,723,414 $ 22,006,195
------------- ------------- ------------ -----------
------------- ------------- ------------ -----------
</TABLE>
LOAN PORTFOLIO
Total loans outstanding on March 31, 1999 were $164,603,753 and on December
31, 1998 were $163,464,538. The loan portfolio increased $1,139,215 in the first
three months of the year. The loan portfolio represented 54.9% of total assets
on March 31, 1999 and 57.6% of total assets on December 31, 1998. The table
below presents the loan portfolio mix as of March 31, 1999 compared to year
ended 1998.
<TABLE>
<CAPTION>
March 31,1999 December 31,1998
------------- ----------------
<S> <C> <C>
Construction and land development $2,568,142 $4,646,007
Residential real estate - mortgages 44,521,652 43,044,848
Commercial real estate - mortgages 66,118,641 66,904,070
Commercial 32,341,618 31,170,049
Consumer 19,363,559 18,020,174
----------- -----------
Gross Loans 164,913,612 163,785,148
Net deferred loan fees and cost (309,859) (320,610)
----------- -----------
Total Loans 164,603,753 163,464,538
----------- -----------
----------- -----------
</TABLE>
Union National Bancorp's loan portfolio is comprised of commercial and
residential real estate secured loans, commercial loans, and consumer
installment loans. Most residential mortgages are held for investment purposes
and the majority have a loan to value ratio of less than 80%. For those having a
loan to value ratio greater than 80%, Private Mortgage Insurance is required to
reduce risk. Union National Bancorp is involved in selling mortgages on the
secondary market. Commercial real estate-secured, lines of credit, tax-exempt
loans through local municipalities, and demand notes consist of well-seasoned
credits and new ventures that are well collaterlized. The consumer portfolio is
comprised of installment loans for purposes such as vehicle purchases, debt
consolidation, home improvement, and indirect auto loans purchased from
approximately six automobile dealerships and one farm supply equipment dealer.
In 1998, indirect lending decreased significantly as a percentage of the total
consumer portfolio. Continued emphasis during the first three months of 1999 has
been in home equity loans (fixed term and variable rate lines of credit) which
are secured by the borrower's residence. Use of debt to income ratios and recent
Credit Bureau scores assist to minimize losses in the consumer portfolio. Union
National Bancorp does not engage in foreign lending, and involvement with
speculative real estate and land development is minimal. Union National Bancorp
strives to meet the needs of the community by lending in it's market area.
Management continues to review rates, terms, and alternative opportunities to
remain competitive in our market, while continuing to assess credit worthiness
and risk.
6
<PAGE>
ALLOWANCE FOR CREDIT LOSSES
The allowance for credit losses on March 31,1999 was $1,778,441 and on
December 31, 1998 was $1,772,895. The ratio of allowance to total loans was
1.08% for the first three months of 1999 as well as at year-end 1998.
Analysis of the Allowance for Credit Losses
<TABLE>
<CAPTION>
Amount
<S> <C> <C>
Balance at beginning of period 1/1/99 $1,772,895
----------
Loans charged off (58,603)
Recoveries 5,149
Provision charged to operating expenses 59,000
------
Balance at end of period 3/31/99 $1,778,441
----------
----------
Net Charge-offs as a percentage of average total loans First three months 1.11%
</TABLE>
The methodology used in determining the allowance is calculated quarterly
and is applied in accordance with Banking Circular 201. Its assesses risk based
on the following categories: (1) levels of and trends in delinquencies and
nonaccruals, (2) trends in volume and terms of loans, (3) effects of any change
in lending policies and procedures, (4) experience, ability, and depth of
lending management and staff, (5) national and local economic trends and
conditions, and (6) concentrations of credit that may effect loss experience. In
addition, historical loss data is also considered. A "reserve range" is
determined from this process. A comparison is then made of the actual allowance
balance to the estimated potential loss in the entire portfolio to determine the
adequacy of the current reserve as well as a current period provision for credit
losses.
DEPOSITS
Union National Bancorp uses deposits as the primary source for funding
asset growth. Union National Bancorp has experienced continuous growth of
deposits, especially in certificates of deposit. Union National Bancorp offers
individuals, businesses and non-profit organizations a variety of accounts.
These accounts, including checking, savings, money market, and certificates of
deposits, are obtained primarily from the communities that Union National
Bancorp serves.
Total deposits were $227,663,277 on March 31, 1999 and $226,337,379 on
December 31, 1998. This represents an increase of $1,325,898 or 5.86% in the
first 3 months of 1999. Certificates of deposits, which grew $4.3 million or
5.3%, represents 53.5% of the total deposit portfolio as of March 31, 1999. In
addition, checking accounts, money market, an regular savings experienced a
decline of 3.3 million or 3.0%. Management continues to develop competitive
products and rates to spur continuous growth in core deposits.
SHORT-TERM BORROWINGS
Short-term borrowings consist of federal funds purchased, repurchase
agreements, and borrowings from the Federal Reserve Bank or the Federal Home
Loan Bank and correspondent bank lines.
Securities sold under agreement to repurchase have averaged $13,239,273
during the first three months of 1999 compared to $18,423,018 at year-end 1998.
At March 31, 1999 they totaled $27,782,805, and at year-end 1998, they totaled
$13,577,689.
Union National Bank has borrowed $20,000,000 from the Federal Home Loan
Bank. These funds were obtained to promote further growth in the loan and
security portfolios. Management believes the spread between the cost of funds on
these borrowing and investment return in the loan and securities portfolios will
increase Union National Bank's net interest margin.
LIQUIDITY
Traditionally, Union National Bank has maintained a strong liquidity
position due to its concentration of core deposits such as regular savings and
checking accounts. Union National Bank considers a high percentage of its money
market accounts and certificates of deposit as core deposits. Federal funds sold
are Union National Bank's most liquid earning asset. Other sources include
securities classified as available for sale. In addition to these sources, Union
National Bank has lines of credit totaling $50 million available from
correspondent banks as of March 31, 1999, of which 20 million are already in
use.
7
<PAGE>
On March 31, 1999 securities available for sale and federal funds sold
totaled $98,721,984 compared with $84,520,602 on December 31, 1998. These funds
averaged $84,845,937 during the three months ended March 31, 1999 and
$77,653,773 for the year ended December 31, 1998. Liquidity is also provided by
managing the maturity's of loans, securities, and certificates of deposit.
CAPITAL MANAGEMENT
Union National Bancorp's capital position is presented in the following
table:
<TABLE>
<CAPTION>
March 30, December 31 For Capital
1999 1998 Adequacy Purposes
- ---------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
Tier 1 capital to risk-weighted assets 11.8% 12.1% 4.0%
Total capital to risk-weighted assets 12.8% 13.1% 8.0%
Capital leverage ratio 7.8% 8.2% 4.0%
</TABLE>
NET INTEREST INCOME
Net interest income is the major component of Union National Bank's
earnings, and it consists of the excess of interest income from earning assets
less the expense of interest-bearing liabilities. Earning assets are composed
primarily of loans and securities, while deposits and short-term borrowings
represent the major portion of interest-bearing liabilities. Changes in the
volume and mix of these assets and liabilities, as well as changes in the yields
earned and rates paid, are determinants of the changes in net interest income.
The net interest margin is calculated based on tax-equivalent net interest
income (income plus the tax savings from tax-exempt loans and investments)
divided by average earning assets and represents Union National Bank's net yield
on its earning assets.
For the first three months, net interest income before provision for loan
losses were $2,678,663 in 1999 and $2,595,133 for the same period in 1998. This
represents an increase of $83,530 or 3.2% for 1999. Managing the net interest
margin is one of the primary focuses of the Asset / Liability Committee.
Monthly, the committee examines the "gap" and it's assumptions for their
validity, and assesses the margins movement relative to these factors. The net
interest spread represents the different between the yield on earning assets and
the cost of interest bearing liabilities, which declined slightly to 4.25% in
the first three months of 1999 from 4.29% at December 31, 1998.
<TABLE>
<CAPTION>
Average Consolidated Balance Sheets March 31, 1999 December 31, 1998
-------------- -----------------
(Unaudited)
<S> <C> <C>
ASSETS
Cash and due from banks $ 7,345,408 $ 6,897,873
Investments 97,438,618 82,240,228
Federal funds sold 8,845,161 13,393,191
Net loans 161,540,481 158,383,628
Other assets 7,744,502 7,699,302
------------- -------------
TOTAL ASSETS $ 282,914,170 $ 268,614,222
------------- -------------
------------- -------------
LIABILITIES
Deposits 224,394,000 214,379,906
Other borrowings 34,096,391 31,599,533
Other liabilities 2,045,583 1,469,880
------------- -------------
TOTAL LIABILITIES $ 260,535,974 $ 247,449,319
------------- -------------
------------- -------------
Common stock 18,536 17,223
Capital surplus 13,639,169 9,831,039
Retained earnings 8,733,371 11,128,727
Accumulated other comprehensive income (12,880) 187,914
------------- -------------
TOTAL CAPITAL $ 22,378,196 $ 21,164,903
------------- -------------
TOTAL LIABILITIES & CAPITAL $ 282,914,170 $ 268,614,222
------------- -------------
------------- -------------
</TABLE>
8
<PAGE>
NONINTEREST INCOME
Noninterest income for the first three months of 1999 were $376,267 down
$3,724 or 1.0% from $379,991 for the first three months of 1998. Noninterest
income is comprised of service charge income and service fees income. The three
months ended March 31,1999 service charge income was $268,290 up $13,266 or 5.2%
over the same period in 1998 Service fee income for the first three months of
1999 was down $16,990 or 13.5% from $124,967 in 1998 to $107,977 in 1999. The
difference was booking of mortgages in house as compared to selling them on the
secondary market.
NONINTEREST EXPENSE
Noninterest expense for the first three months of 1999 was $2,069,624, an
increase of $103,657 or 5.3% from $1,965,967 from the same period in 1998. Three
major areas make up noninterest expense. These are salaries and benefits,
occupancy and equipment, and other expense.
Salaries and benefits represents the largest portion of these three areas
at 55.6% of total noninterest expense. For the first three months of 1999
salaries and benefits increased $62,044 or 5.7% to $1,151,487 from $1,089,443 in
the same period of 1998. This increase is in part from hiring technically
trained personal to further information technology.
The second largest portion of noninterest expense is other expense which
represents 26.5% of this expense. For the first three months of 1999 other
operating expense decreased $26,643 or 4.6% to $548,304 from $574,947 in the
same period of 1998. One of the primary reasons for the decrease is related to
the reduction and control of non-accrual and delinquent notes and other real
estate owned. Expenses relating to impaired assets decreased $32,333 or 68.9% in
the first three months of 1999 from $46,963 in the first three months of 1999.
Some of this decrease was offset by an increase in computer service fees.
Computer service fees is the largest segment of other operating expense. It
increased $20,128 or 15.2% in the first three months of 1999 compared to the
same period in 1998.
The final portion of noninterest expense is occupancy and equipment, which
makes up 17.9% of total noninterest expense. The largest segment of this portion
is depreciation expense which is 55.3% of occupancy and equipment. Depreciation
expense increased $49,823 or 32.2% to $204,673 in the first three month of 1999
from $154,850 in the same period of 1998. The addition of the Mount Airy branch
facility and an increase in upgraded technology have caused this increase.
Management believes that this additional cast will be offset by an increase in
asset growth and quality customer service which will generate greater revenues.
YEAR 2000
Union National Bank continues to address the many aspects of Year 2000
as they relate to the Company. The initial assessments of risk associated with
suppliers, service providers, third parties and material commercial customers
are completed. Plans call for ongoing communications with these providers and
customers over the course of the project to monitor their Year 2000 progress.
Testing of our mission critical vendors and systems is nearly complete.
Fiserv, Incorporated and Information Technology, Incorporated provide the core
account software and processing environment used to calculate and process
customer transactions. Testing at the Fiserv data center confirmed that this
core software successfully processes dates in and beyond the Year 2000. To date,
testing of critical production systems located in our facilities confirms that
dates in the Year 2000 are processed without complications. Systems with
embedded microprocessors, such as elevators and security systems were evaluated
and are not impacted by the Year 2000. We are currently upgrading our ATMs and
telephone banking system and testing our secondary and support systems. We
remain on target to meet the regulator's June 30, 1999 guideline for completion
of system tests.
Management estimates the total project cost to be $85,373. This expense
will not have a material impact on future operating results or our financial
condition. As of March 31, 1999, we spent $43,695 to evaluate, upgrade and test
our systems and to communicate Year 2000 progress to our customers. The project
is ongoing and actual results could differ from what has been anticipated.
One of the most significant risks that we face is the potential for
liquidity issues resulting from public panic or Year 2000 related financial
difficulties of commercial customers. In anticipation of this possibility, we
developed and implemented a comprehensive consumer awareness program that
includes:
9
<PAGE>
- - customer and employee educational seminars
- - informational brochures
- - statement inserts
- - posters
- - direct mail pieces
In addition, we issue a quarterly "Year 2000 Readiness Disclosure" to
report our progress to customers. The Year 2000 Readiness Disclosure is
available at all of our branch locations. Customers can request the report
through our call center and on our web page. Relationship managers meet with
material commercial customers to raise awareness and to evaluate the progress of
their projects. The Financial Manager and Chief Operating Officer are addressing
the potential increase on liquidity demands in our contingency plans.
Union National Bank is developing contingency plans that outline the steps
we will take to restore major bank functions if interruptions should occur.
These plans will be tested to verify they provide satisfactory results and
maintain adequate service levels for our customers. In addition, we established
target dates for mission critical service providers to certify their systems. We
will secure alternate providers if current vendors do not adequately meet these
target dates.
Union National Bank's Year 2000 project is on schedule to conclude by July
1, 1999.
PART II - OTHER INFORMATION
Item 6. Exhibits and Reports on Form 8-K
(2) Plan of acquisition, reorganization, arrangement, liquidation, or
succession
Letter of intent with Barnes-Bollinger Insurance Services,
Inc. is incorporated by reference form Union National Bancorp's Form 8-K, filed
with the Commission on February 17, 1999 (Registration No. 0-22523)
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.
Union National Bancorp, Inc. (Registrant)
May 3, 1999 By: /s/ Virginia W. Smith
-------------------------
Virginia W. Smith
President and Chief Executive Officer
May 3, 1999 By: /s/ Gabrielle M. Peregoy
----------------------------
Gabrielle M. Peregoy
Vice President
10
<TABLE> <S> <C>
<PAGE>
<ARTICLE> 9
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FOR UNION
NATIONAL BANCORP'S FORM 10-Q FOR THE THREE MONTHS ENDED MARCH 31, 1999 AND IS
QUALIFIED IN IT'S ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> DEC-31-1999
<PERIOD-START> JAN-01-1999
<PERIOD-END> MAR-31-1999
<CASH> 6,612,103
<INT-BEARING-DEPOSITS> 12,135
<FED-FUNDS-SOLD> 19,583,461
<TRADING-ASSETS> 0
<INVESTMENTS-HELD-FOR-SALE> 79,138,493
<INVESTMENTS-CARRYING> 23,723,414
<INVESTMENTS-MARKET> 0
<LOANS> 164,603,753
<ALLOWANCE> 1,778,441
<TOTAL-ASSETS> 299,737,415
<DEPOSITS> 227,663,277
<SHORT-TERM> 27,730,571
<LIABILITIES-OTHER> 1,941,257
<LONG-TERM> 20,000,000
0
0
<COMMON> 18,537
<OTHER-SE> 22,383,773
<TOTAL-LIABILITIES-AND-EQUITY> 299,737,415
<INTEREST-LOAN> 3,499,238
<INTEREST-INVEST> 1,458,347
<INTEREST-OTHER> 138,988
<INTEREST-TOTAL> 5,096,573
<INTEREST-DEPOSIT> 2,008,774
<INTEREST-EXPENSE> 2,417,910
<INTEREST-INCOME-NET> 2,678,663
<LOAN-LOSSES> 59,000
<SECURITIES-GAINS> 0
<EXPENSE-OTHER> 2,069,624
<INCOME-PRETAX> 926,306
<INCOME-PRE-EXTRAORDINARY> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 677,715
<EPS-PRIMARY> 0.01
<EPS-DILUTED> 0.01
<YIELD-ACTUAL> 7.41
<LOANS-NON> 409,596
<LOANS-PAST> 126,010
<LOANS-TROUBLED> 0
<LOANS-PROBLEM> 665,415
<ALLOWANCE-OPEN> 1,772,895
<CHARGE-OFFS> 58,603
<RECOVERIES> 5,150
<ALLOWANCE-CLOSE> 1,778,441
<ALLOWANCE-DOMESTIC> 1,778,441
<ALLOWANCE-FOREIGN> 0
<ALLOWANCE-UNALLOCATED> 0
</TABLE>
