Evans Bancorp
EVBN
#8425
Rank
A$0.31 B
Marketcap
A$56.95
Share price
2.41%
Change (1 day)
38.57%
Change (1 year)

Evans Bancorp - 10-Q quarterly report FY


Text size:
Table of Contents

 
 
United States
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
   
þ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For quarterly period ended September 30, 2007
   
o 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 0-18539
EVANS BANCORP, INC.
 
(Exact name of registrant as specified in its charter)
   
New York 16-1332767
   
(State of other jurisdiction of
incorporation or organization)
 (I.R.S. Employer
Identification No.)
14-16 North Main Street, Angola, New York 14006
 
(Address of principal executive offices)
(Zip Code)
(716) 926-2000
 
(Registrant’s telephone number, including area code)
Not applicable
 
(Former name, former address and former fiscal year, if changed
since last report)
     Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No o
     Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act: (Check one):
Large accelerated filer o                    Accelerated filer o                    Non-accelerated filer þ
     Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.) Yes o No þ 
     Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date:
Common Stock, $.50 par value 2,754,450 shares as of November 1, 2007
 
 

 


 


Table of Contents

1

PART I — FINANCIAL INFORMATION
ITEM I — FINANCIAL STATEMENTS
EVANS BANCORP, INC. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED BALANCE SHEETS
SEPTEMBER 30, 2007 AND DECEMBER 31, 2006
(in thousands, except share and per share amounts)
         
  
  September 30,  December 31, 
  2007  2006 
ASSETS
        
Cash and due from banks
 $14,213  $11,710 
Interest-bearing deposits at banks
  561   882 
Securities:
        
Available for sale, at fair value
  93,147   133,519 
Held to maturity, at amortized cost
  2,350   4,211 
Loans and leases, net of allowance for loan and lease losses of $3,841 in 2007 and $3,739 in 2006
  303,778   285,367 
Properties and equipment, net
  8,404   8,743 
Goodwill
  10,006   10,003 
Intangible assets
  2,678   2,298 
Bank-owned life insurance
  10,608   10,140 
Other assets
  6,415   7,021 
 
      
 
        
TOTAL ASSETS
 $452,160  $473,894 
 
      
 
        
LIABILITIES AND STOCKHOLDERS’ EQUITY
        
 
        
LIABILITIES
        
Deposits:
        
Demand
 $77,642  $72,125 
NOW
  11,670   11,253 
Regular savings
  90,764   85,084 
Muni-vest
  25,952   31,240 
Time
  141,188   156,047 
 
      
Total deposits
  347,216   355,749 
 
        
Securities sold under agreement to repurchase
  6,088   8,954 
Other short-term borrowings
  12,900   24,753 
Other liabilities
  9,453   9,089 
Junior subordinated debentures
  11,330   11,330 
Long-term borrowings
  22,312   24,476 
Dividend payable
  1,016    
 
      
 
        
Total liabilities
  410,315   434,351 
 
      
 
        
CONTINGENT LIABILITIES AND COMMITMENTS
        
 
        
STOCKHOLDERS’ EQUITY:
        
Common stock, $.50 par value; 10,000,000 shares authorized; 2,753,321 and 2,745,338 shares issued, respectively, and 2,745,575 and 2,733,056 shares outstanding, respectively
  1,377   1,373 
Capital surplus
  26,320   26,160 
Retained earnings
  14,814   14,196 
Accumulated other comprehensive loss, net of tax
  (517)  (1,917)
Less: Treasury stock, at cost (7,746 and 12,282 shares, respectively)
  (149)  (269)
 
      
Total stockholders’ equity
  41,845   39,543 
 
      
 
        
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
 $452,160  $473,894 
 
      
See Notes to Unaudited Consolidated Financial Statements


Table of Contents

2

PART I — FINANCIAL INFORMATION
ITEM I — FINANCIAL STATEMENTS
EVANS BANCORP, INC. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENTS OF INCOME
THREE MONTHS ENDED SEPTEMBER 30, 2007 AND 2006
(in thousands, except share and per share amounts)
 
         
  Three Months Ended 
  September 30, 
  2007  2006 
 
        
INTEREST INCOME
        
Loans and leases
 $6,036  $5,323 
Interest bearing deposits at banks
  156   5 
Securities:
        
Taxable
  501   1,030 
Non-taxable
  401   470 
 
      
Total interest income
  7,094   6,828 
INTEREST EXPENSE
        
Deposits
  2,395   2,408 
Other borrowings
  235   469 
Junior subordinated debentures
  226   223 
 
      
Total interest expense
  2,856   3,100 
NET INTEREST INCOME
  4,238   3,728 
PROVISION FOR LOAN AND LEASE LOSSES
  283   305 
 
      
NET INTEREST INCOME AFTER PROVISION FOR LOAN AND LEASE LOSSES
  3,955   3,423 
 
        
NON-INTEREST INCOME:
        
Bank charges
  596   533 
Insurance service and fees
  1,683   1,460 
Net gain on sales of securities
  1   114 
Premium on loans sold
  2   2 
Bank-owned life insurance
  151   132 
Other
  448   405 
 
      
 
        
Total non-interest income
  2,881   2,646 
NON-INTEREST EXPENSE:
        
Salaries and employee benefits
  2,718   2,403 
Occupancy
  587   496 
Supplies
  76   48 
Repairs and maintenance
  163   140 
Advertising and public relations
  68   82 
Professional services
  240   207 
Amortization of intangibles
  170   141 
Other insurance
  93   79 
Other
  747   720 
 
      
Total non-interest expense
  4,862   4,316 
 
      
 
        
INCOME BEFORE INCOME TAXES
  1,974   1,753 
INCOME TAXES
  559   471 
 
      
NET INCOME
 $1,415  $1,282 
 
      
 
        
Net income per common share-basic
 $0.52  $0.47 
 
      
Net income per common share-diluted
 $0.52  $0.47 
 
      
Cash dividends per common share
 $0.37  $0.34 
 
      
Weighted average number of common shares
  2,746,651   2,724,940 
 
      
Weighted average number of diluted shares
  2,746,956   2,727,307 
 
      
See Notes to Unaudited Consolidated Financial Statements


Table of Contents

3

PART I — FINANCIAL INFORMATION
ITEM I — FINANCIAL STATEMENTS
EVANS BANCORP, INC. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENTS OF INCOME
NINE MONTHS ENDED SEPTEMBER 30, 2007 AND 2006
(in thousands, except share and per share amounts)
 
         
  Nine Months Ended 
  September 30, 
  2007  2006 
 
        
INTEREST INCOME
        
Loans and leases
 $17,730  $14,890 
Interest bearing deposits at banks
  253   35 
Securities:
        
Taxable
  2,374   3,209 
Non-taxable
  1,279   1,427 
 
      
Total interest income
  21,636   19,561 
INTEREST EXPENSE
        
Deposits
  7,768   6,429 
Other borrowings
  898   1,509 
Junior subordinated debentures
  667   621 
 
      
Total interest expense
  9,333   8,559 
NET INTEREST INCOME
  12,303   11,002 
PROVISION FOR LOAN AND LEASE LOSSES
  943   815 
 
      
NET INTEREST INCOME AFTER PROVISION FOR LOAN AND LEASE LOSSES
  11,360   10,187 
 
NON-INTEREST INCOME:
        
Bank charges
  1,615   1,508 
Insurance service and fees
  5,235   5,147 
Net (loss) gain on sales of securities
  (2,302)  114 
Premium on loans sold
  7   6 
Bank-owned life insurance
  468   365 
Other
  1,291   1,141 
 
      
Total non-interest income
  6,314   8,281 
NON-INTEREST EXPENSE:
        
Salaries and employee benefits
  8,007   7,344 
Occupancy
  1,715   1,529 
Supplies
  227   216 
Repairs and maintenance
  442   411 
Advertising and public relations
  288   343 
Professional services
  765   602 
Amortization of intangibles
  456   406 
Other insurance
  273   256 
Other
  2,333   2,179 
 
      
Total non-interest expense
  14,506   13,286 
INCOME BEFORE INCOME TAXES
  3,168   5,182 
 
      
INCOME TAXES
  605   1,423 
NET INCOME
 $2,563  $3,759 
 
      
Net income per common share-basic
 $0.94  $1.38 
 
      
Net income per common share-diluted
 $0.94  $1.38 
 
      
Cash dividends per common share
 $0.71  $0.68 
 
      
Weighted average number of common shares
  2,740,406   2,724,207 
 
      
Weighted average number of diluted shares
  2,741,111   2,726,486 
 
      
See Notes to Unaudited Consolidated Financial Statements


Table of Contents

4

PART I — FINANCIAL INFORMATION
ITEM I — FINANCIAL STATEMENTS
EVANS BANCORP, INC. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENTS OF INCOME
NINE MONTHS ENDED SEPTEMBER 30, 2007 AND 2006
(in thousands, except share and per share amounts)
 
                         
              Accumulated       
              Other       
  Common  Capital  Retained  Comprehensive  Treasury    
  Stock  Surplus  Earnings  Income (Loss)  Stock  Total 
 
                        
Balance, January 1, 2006
 $1,373  $26,155  $11,087  $(1,387) $(352) $36,876 
Impact of adopting SAB 108, net of tax $12
          43           43 
Comprehensive income:
                        
Net Income
          3,759           3,759 
Unrealized gain on available for sale securities, net of reclassification of gain of $(114) and tax effect of $(41)
              64       64 
 
                       
Total comprehensive income
                      3,866 
 
                       
Cash dividends ($0.68 per common share)
          (1,855)          (1,855)
Stock options expense
      86               86 
Reissued 9,642 shares treasury stock under dividend reinvestment plan
      (33)          219   186 
Reissued 5,773 shares treasury stock under employee stock purchase plan
      (29)          129   100 
Purchased 22,750 shares for treasury
                  (489)  (489)
 
                  
Balance, September 30, 2006
 $1,373  $26,179  $13,034  $(1,323) $(493) $38,770 
 
                  
 
Balance, January 1, 2007
 $1,373  $26,160  $14,196  $(1,917) $(269) $39,543 
Comprehensive income:
                        
Net Income
          2,563           2,563 
Unrealized loss on available for sale securities, net of reclassification of loss of $1,413 (after tax) and tax effect of ($868)
              1,361       1,361 
Amortization of prior service cost and net loss, net of tax effect ($26)
              39       39 
 
                       
Total comprehensive income
                      3,963 
Cash dividends ($0.71 per common share)
          (1,945)          (1,945)
Stock options expense
      93               93 
Reissued 8,747 shares treasury stock under dividend reinvestment plan
      (21)          195   174 
Reissued 2,500 shares of restricted stock
      (53)          53    
Issued 7,983 shares for earn out agreement
  4   161               165 
Reissued 4,689 shares treasury stock under employment stock purchase plan
      (20)          101   81 
Purchased 11,400 shares for treasury
                  (229)  (229)
 
                  
Balance, September 30, 2007
 $1,377  $26,320  $14,814  $(517) $(149) $41,845 
 
                  
See Notes to Unaudited Consolidated Financial Statements


Table of Contents

5

PART I-FINANCIAL INFORMATION
EVANS BANCORP, INC. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
NINE MONTHS ENDED SEPTEMBER 30, 2007 AND 2006
(in thousands)
         
  Nine Months Ended 
  September 30, 
  2007  2006 
OPERATING ACTIVITIES:
        
Interest received
 $20,721  $19,721 
Fees received
  7,799   8,054 
Interest paid
  (9,419)  (8,363)
Cash paid to employees and suppliers
  (12,522)  (12,073)
Income taxes paid
  (964)  (1,650)
Proceeds from sale of loans held for resale
  1,460   1,599 
Originations of loans held for resale
  (1,812)  (1,593)
 
      
 
        
Net cash provided by operating activities
  5,263   5,695 
 
        
INVESTING ACTIVITIES:
        
Available for sales securities:
        
Purchases
  (170,341)  (331)
Proceeds from sales
  45,655   2,086 
Proceeds from maturities
  165,975   17,312 
Held to maturity securities:
        
Purchases
  (255)  (2,104)
Proceeds from maturities
  2,116   2,048 
Additions to properties and equipment
  (283)  (588)
Increase in loans, net of repayments
  (19,414)  (19,400)
Acquisitions
  (425)  (187)
Cash paid on earn-out agreements
  (202)  (57)
 
      
 
        
Net cash provided by (used in) investing activities
  22,826   (1,221)
 
        
FINANCING ACTIVITIES:
        
Proceeds from borrowings
  412   2,917 
Repayments of short-term borrowings
  (14,719)  (28,928)
Repayments of long-term borrowings
  (2,165)  (2,659)
Increase in deposits
  (8,533)  22,359 
Dividends paid
  (928)  (1,855)
Purchase of treasury stock
  (229)  (489)
Re-issuance of treasury stock
  255   286 
 
      
Net cash used in financing activities
  (25,907)  (8,369)
 
        
Net increase (decrease) in cash and equivalents
  2,182   (3,895)
 
        
CASH AND CASH EQUIVALENTS:
        
Beginning of period
  12,592   15,635 
 
      
End of period
 $14,774  $11,740 
 
      


Table of Contents

6

PART I-FINANCIAL INFORMATION
ITEM I-FINANCIAL STATEMENTS
EVANS BANCORP, INC. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
NINE MONTHS ENDED SEPTEMBER 30, 2007 AND 2006
(in thousands)
         
  Nine Months Ended 
  September 30, 
  2007  2006 
RECONCILIATION OF NET INCOME TO NET CASH PROVIDED BY OPERATING ACTIVITIES:
        
 
        
Net income
 $2,563  $3,759 
 
        
Adjustments to reconcile net income to net cash provided by operating activities:
        
Depreciation and amortization
  1,280   1,359 
Deferred tax expense(benefit)
  42   (102)
Provision for loan and lease losses
  943   815 
Net loss (gain) on sales of assets
  2,308   (114)
Premiums on loans sold
  (7)  (6)
Stock options expense
  93   86 
Proceeds from sale of loans held for resale
  1,460   1,599 
Originations of loans held for resale
  (1,812)  (1,593)
Changes in assets and liabilities affecting cash flow:
        
Other assets
  (2,112)  (1,292)
Other liabilities
  505   1,184 
 
      
 
        
NET CASH PROVIDED BY OPERATING ACTIVITIES
 $5,263  $5,695 
 
      
 
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES
        
 
        
Issuance of shares for earn out agreement
 $165  $0 
 
        
Note payable on acquisition
 $425  $0 
See Notes to Unaudited Consolidated Financial Statements


Table of Contents

7

PART 1 — FINANCIAL INFORMATION
ITEM 1 — FINANCIAL STATEMENTS
EVANS BANCORP, INC. AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NINE MONTHS ENDED SEPTEMBER 30, 2007 AND 2006
1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
  The accounting and reporting policies followed by Evans Bancorp, Inc. (the “Company”), a financial holding company, and its two direct, wholly-owned subsidiaries: (i) Evans National Bank (the “Bank”), and the Bank’s subsidiaries, Evans National Leasing, Inc. (“ENL”) and Evans National Holding Corp. (“ENHC”); and (ii) Evans National Financial Services, Inc. (“ENFS”), and ENFS’s subsidiary ENB Insurance Agency, Inc. (“ENBI”) and ENBI’s subsidiaries, Frontier Claims Services, Inc. (“FCS”) and ENB Associates Inc. (“ENB”), in the preparation of the accompanying interim unaudited consolidated financial statements conform with U.S. generally accepted accounting principles and with general practice within the banking industry. Except as the context otherwise requires, the Company and its direct and indirect subsidiaries are collectively referred to in this report as the “Company.”
 
  The accompanying consolidated financial statements are unaudited. In the opinion of management, all adjustments necessary for a fair presentation of the Company’s financial position and results of operations for the interim periods have been made. Such adjustments are of a normal recurring nature.
 
  The results of operations for the three and nine month period ended September 30, 2007 are not necessarily indicative of the results to be expected for the full year. The accompanying unaudited consolidated financial statements should be read in conjunction with the Audited Consolidated Financial Statements and the Notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2006.
 
2. SECURITIES
 
  Securities which the Company has the positive ability and intent to hold to maturity are stated at amortized cost. Securities which the Company has identified as available-for-sale are stated at fair value with unrealized gains and losses excluded from earnings and reported net of deferred income taxes, in accumulated other comprehensive loss, a component of stockholders’ equity. Available-for-sale securities are net of unrealized gain of $0.3 million as of September 30, 2007, and a loss of $1.9 million as of December 31, 2006, respectively. As of September 30, 2007 the securities portfolio did not contain any other than temporary declines in fair value.
 
3. ALLOWANCE FOR LOAN AND LEASE LOSSES
 
  The allowance for loan and lease losses represents the amount charged against the Bank’s earnings to establish an allowance for probable loan and lease losses based on the management of the Bank’s evaluation of the loan and lease portfolio. Factors considered by the Bank’s management in establishing the allowance include: the collectibility of individual loans and leases, current loan and lease concentrations, charge-off history, delinquent loan and lease percentages, input from regulatory agencies and general economic conditions.
 
  On a quarterly basis, management of the Bank meets to review and determine the adequacy of the allowance for loan and lease losses. In making this determination, the Bank’s management analyzes the ultimate collectibility of the loans and leases in its portfolio by incorporating feedback provided by the Bank’s internal loan staff, an independent internal loan review function and information provided by examinations performed by regulatory agencies.
 
  The analysis of the allowance for loan and lease losses is composed of three components: specific credit allocation, general portfolio allocation and a subjective allocation. The specific credit allocation includes a


Table of Contents

8

  detailed review of the credit in accordance with the Statement of Financial Accounting Standards (“SFAS”) No. 114, “Accounting by Creditors for Impairment of a Loan” and No. 118, “Accounting by Creditors for Impairment of a Loan — Income Recognition and Disclosures,” and allocation is made based on this analysis. The general portfolio allocation consists of an assigned reserve percentage based on the historical loss experience of the loan or lease category.
 
  The subjective portion of the allowance reflects management’s evaluation of various conditions, and involves a higher degree of uncertainty because this component of the allowance is not identified with specific problem credits of portfolio segments. The conditions evaluated in connection with this component include the following: industry and regional conditions; seasoning of the loan and lease portfolio and changes in the composition of and growth in the loan and lease portfolio; the strength and duration of the business cycle; existing general economic and business conditions in the lending areas; credit quality trends in nonaccruing loans and leases; historical loan and lease charge-off experience; and the results of bank regulatory examinations.
 
  The following table sets forth information regarding the allowance for loan and lease losses for the nine month periods ended September 30, 2007 and 2006.
Allowance for loan and lease losses
         
  Nine months ended  September 30, 
  2007  2006 
  (in thousands) 
 
        
Beginning balance, January 1
 $3,739  $3,211 
Charge-offs:
        
Commercial
  (153)  (205)
Real estate
  (5)   
Installment loans
  (6)  (42)
Overdrafts
  (40)  (28)
Direct financing leases
  (739)  (250)
 
      
Total charge-offs
  (943)  (525)
Recoveries:
        
Commercial
  15   48 
Real estate
      
Installment loans
  16   61 
Overdrafts
  15   15 
Direct financing leases
  56   55 
 
      
Total recoveries
  102   179 
 
      
Net charge-offs
  (841)  (346)
Provision for loan and lease losses
  943   815 
 
      
Ending balance, September 30
 $3,841  $3,680 
 
      
Ratio of net charge-offs to average total loans and leases outstanding (annualized)
  0.38%  0.17%
 
      


Table of Contents

9

4. PER SHARE DATA
 
  The common stock per share information is based upon the weighted average number of shares outstanding during each period, retroactively adjusted for stock dividends and stock splits. The Company’s potential dilutive securities included 305 and 705 dilutive shares for the three and nine month periods ended September 30, 2007. There were 2,367 and 2,279 dilutive shares for the three and nine month periods ended September 30, 2006. On August 21, 2007, the Company declared a cash dividend of $0.37 per share payable on October 2, 2007 to shareholders of record as of September 11, 2007.
 
  Potential common shares that would have the effect of increasing diluted earnings per share are considered to be anti-dilutive and not included in calculating diluted earnings per share. As of the three and nine month periods ended September 30, 2007, there were approximately 92 thousand and 74 thousand shares, respectively, that are not included in calculating diluted earnings per share because their effect was anti-dilutive. As of the three and nine month periods ended September 30, 2006, there were approximately 55 thousand shares that are not included in calculating diluted earnings per share because their effect was anti-dilutive.
 
5. TREASURY STOCK
 
  During the quarter ended September 30, 2007 the Company repurchased 2,100 shares of common stock at an average cost of $19.12 per share, pursuant to the Company’s publicly announced common stock repurchase program.
 
6. SEGMENT INFORMATION
 
  The Company is comprised of two primary business segments, banking and insurance agency activities. The following tables set forth information regarding these segments for the three and nine month periods ended September 30, 2007 and 2006.
Three Months Ended
September 30, 2007
(in thousands)
             
      Insurance Agency    
  Banking Activities  Activities  Total 
 
            
Net interest income (expense)
 $4,353   ($115) $4,238 
Provision for loan and lease losses
  283      283 
 
         
Net interest income (expense) after provision for loan and lease losses
  4,070   (115)  3,955 
Non-interest income
  1,198      1,198 
Insurance service and fees
     1,683   1,683 
Non-interest expense
  3,665   1,197   4,862 
 
         
Income before income taxes
  1,603   371   1,974 
Income tax provision
  411   148   559 
 
         
Net income
 $1,192  $223  $1,415 
 
         


Table of Contents

10

Nine Months Ended
September 30, 2007
(in thousands)
             
      Insurance Agency    
  Banking Activities  Activities  Total 
Net interest income (expense)
 $12,641   ($338) $12,303 
Provision for loan and lease losses
  943      943 
 
         
Net interest income (expense) after provision for loan and lease losses
  11,698   (338)  11,360 
Non-interest income
  1,079      1,079 
Insurance service and fees
     5,235   5,235 
Non-interest expense
  11,025   3,481   14,506 
 
         
Income before income taxes
  1,752   1,416   3,168 
Income tax provision
  39   566   605 
 
         
Net income
 $1,713  $850  $2,563 
 
         
Three Months Ended
September 30, 2006
(in thousands)
             
      Insurance Agency    
  Banking Activities  Activities  Total 
Net interest income (expense)
 $3,846   ($118) $3,728 
Provision for loan and lease losses
  305      305 
 
         
Net interest income (expense) after provision for loan and lease losses
  3,541   (118)  3,423 
Non-interest income
  1,186      1,186 
Insurance service and fees
     1,460   1,460 
Non-interest expense
  3,242   1,074   4,316 
 
         
Income before income taxes
  1,485   268   1,753 
Income tax provision
  363   108   471 
 
         
Net income
 $1,122  $160  $1,282 
 
         


Table of Contents

11

Nine Months Ended
September 30, 2006
(in thousands)
             
      Insurance Agency    
  Banking Activities  Activities  Total 
Net interest income (expense)
 $11,352   ($350) $11,002 
Provision for loan and lease losses
  815      815 
 
         
Net interest income (expense) after provision for loan and lease losses
  10,537   (350)  10,187 
Non-interest income
  3,134      3,134 
Insurance service and fees
     5,147   5,147 
Non-interest expense
  9,893   3,393   13,286 
 
         
Income before income taxes
  3,778   1,404   5,182 
Income tax provision
  861   562   1,423 
 
         
Net income
 $2,917  $842  $3,759 
 
         
7. CONTINGENT LIABILITIES AND COMMITMENTS
The unaudited consolidated financial statements do not reflect various commitments and contingent liabilities, which arise in the normal course of business, and which involve elements of credit risk, interest rate risk and liquidity risk. These commitments and contingent liabilities consist of commitments to extend credit and standby letters of credit. A summary of the Bank’s commitments and contingent liabilities at September 30, 2007 and 2006 is as follows:
         
  2007  2006 
  (in thousands) 
 
Commitments to extend credit
 $65,503  $60,343 
 
Standby letters of credit
  2,027   2,134 
 
      
 
Total
 $67,530  $62,477 
 
      
Commitments to extend credit and standby letters of credit include some exposure to credit loss in the event of nonperformance of the customer. The Bank’s credit policies and procedures for credit commitments and financial guarantees are the same as those for extensions of credit that are recorded on the Company’s unaudited consolidated balance sheets. Because these instruments have fixed maturity dates, and because they may expire without being drawn upon, they do not necessarily represent cash requirements of the Bank. The Bank has not incurred any losses on its commitments during the past two years.
Certain lending commitments for construction residential mortgage loans are considered derivative instruments under the guidelines of SFAS No. 133, “Accounting for Derivative Instruments and Hedging Activities.” The changes in the fair value of these commitments due to interest rate risk are not recorded on the consolidated balance sheets as the fair value of these derivatives are not considered material.
The Company is subject to possible litigation proceedings in the normal course of business. As of September 30, 2007, there were no claims pending against the Company that management considered to be material.


Table of Contents

12

8. RECLASSIFICATIONS
Certain reclassifications have been made to the 2006 unaudited consolidated financial statements to conform with the presentation used in 2007.
9. NET PERIODIC BENEFIT COSTS
The Bank has a defined benefit pension plan covering substantially all Company employees. The plan provides benefits that are based on the employees’ compensation and years of service. The Bank uses an actuarial method of amortizing prior service cost and unrecognized net gains or losses which result from actual experience and assumptions being different than those that are projected. The amortized method the Bank is using recognizes the prior service cost and net gains or losses over the average remaining service period of active employees.
The Bank also maintains a nonqualified supplemental executive retirement plan covering certain members of the Company’s senior management. The Bank uses an actuarial method of amortizing unrecognized net gains or losses which result from actual expense and assumptions being different than those that are projected. The amortization method the Bank uses recognizes the net gains or losses over the average remaining service period of active employees.
The following table represents net periodic benefit costs recognized:
                 
  Three months ended September 30, 
  (in thousands) 
          Supplemental Executive 
  Pension Benefits  Retirement Plan 
  2007  2006  2007  2006 
Service cost
 $91  $79  $15  $29 
Interest cost
  61   49   40   38 
Expected return on plan assets
  (62)  (58)      
Amortization of prior service cost
  (4)  (4)  14   14 
Amortization of the net loss
  7   6   4   4 
 
            
Net periodic benefit cost
 $93  $72  $73  $85 
 
            


Table of Contents

13

                 
  Nine months ended September 30, 
  (in thousands) 
          Supplemental Executive 
  Pension Benefits  Retirement Plan 
  2007  2006  2007  2006 
Service cost
 $274  $237  $44  $87 
Interest cost
  181   147   120   114 
Expected return on plan assets
  (185)  (174)      
Amortization of prior service cost
  (12)  (12)  42   42 
Amortization of the net loss
  22   18   13   12 
 
            
Net periodic benefit cost
 $280  $216  $219  $255 
 
            
10. INCOME TAXES
Income tax expense totaled $559 thousand and $605 thousand for the three and nine month periods ended September 30, 2007, respectively. The effective tax rate for the respective periods were 28.3% and 19.1%. The low effective tax rate for the year-to-date is due to the loss on sale of securities of $2.3 million incurred in the second quarter. Excluding the loss on sale of securities, the effective tax rate on all other income for the nine month period ended September 30, 2007 was 27.4%, compared to 27.5% in the prior year. Excluding the loss on sale of securities, the Company records an effective tax rate for the period that will be reflective of the projected annual tax rate based on expected supportable tax positions.
11. ACQUISITIONS
On July 25, 2007, ENBI completed its acquisition of substantially all of the business, assets, and property of L.R. Frank & Associates (“L.R. Frank”), an insurance agency located in Williamsville, NY, subject to certain of its liabilities. The purchase price of $850,000 included $425,000 in cash and $425,000 of notes payable. The assets acquired included certain fixed assets and intangible assets.
12. RECENT ACCOUNTING PRONOUNCEMENTS
Accounting for Uncertainty in Income Taxes — In July 2006, the FASB issued FIN 48, “Accounting for Uncertainty in Income Taxes,” to set out a consistent framework for tax preparers to use to determine the appropriate level of tax reserves to maintain for uncertain tax positions. This interpretation of FASB Statement No. 109 uses a two-step approach wherein a tax benefit is recognized if a position is more likely than not to be sustained. The amount of the benefit is then measured to be the highest tax benefit that is greater than 50 percent likely to be realized. FIN 48 also sets out disclosure requirements to enhance transparency of an entity’s tax reserves. The Company adopted FIN 48 as of January 1, 2007. There were no unrecognized tax benefits or penalties at the date of adoption.
The Internal Revenue Service (IRS) commenced examinations of the Company’s U.S. Federal income tax returns for 2003, 2004, and 2005 in the first quarter of 2007. The examination related to these returns was completed during the third quarter. There were no proposed adjustments that had a material impact on the Company’s financial position or results of operations. All interest on adjustments has been expensed as income tax expense.


Table of Contents

14

ITEM 2 — MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
This Quarterly Report on Form 10-Q may contain certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), that involve substantial risks and uncertainties. When used in this report, or in the documents incorporated by reference herein, the words “anticipate,” “believe,” “estimate,” “expect,” “intend,” “may,” “plan,” “seek,” and similar expressions identify such forward-looking statements. These forward-looking statements include statements regarding the Company’s business plans, prospects, growth and operating strategies, statements regarding the asset quality of the Company’s loan and investment portfolios, and estimates of the Company’s risks and future costs and benefits.
These forward-looking statements are based largely on the expectations of the Company’s management and are subject to a number of risks and uncertainties, including but not limited to general economic conditions, either nationally or in the Company’s market areas, that are worse than expected; increased competition among depository or other financial institutions; inflation and changes in the interest rate environment that reduce the Company’s margins or reduce the fair value of financial instruments; changes in laws or government regulations affecting financial institutions, including changes in regulatory fees and capital requirements; the Company’s ability to enter new markets successfully and capitalize on growth opportunities; the Company’s ability to successfully integrate acquired entities; changes in accounting pronouncements and practices, as adopted by financial institution regulatory agencies, the Financial Accounting Standards Board and the Public Company Accounting Oversight Board; changes in consumer spending, borrowing and saving habits; changes in the Company’s organization, compensation and benefit plans; and other factors discussed elsewhere in this Report on Form 10-Q, as well as in the Company’s periodic reports filed with the Securities and Exchange Commission (the “SEC”). Many of these factors are beyond the Company’s control and are difficult to predict.
Because of these and other uncertainties, the Company’s actual results, performance or achievements could differ materially from those contemplated, expressed or implied by the forward-looking statements contained herein. Forward-looking statements speak only as of the date they are made. The Company undertakes no obligation, to publicly update or revise forward-looking information, whether as a result of new, updated information, future events or otherwise.
APPLICATION OF CRITICAL ACCOUNTING ESTIMATES
The Company’s Unaudited Consolidated Financial Statements are prepared in accordance with U.S. generally accepted accounting principals and follow general practices within the industries in which it operates. Application of these principles requires management to make estimates, assumptions and judgments that affect the amounts reported in the Company’s Unaudited Consolidated Financial Statements and Notes. These estimates, assumptions and judgments are based on information available as of the date of the Unaudited Consolidated Financial Statements. Accordingly, as this information changes, the Unaudited Consolidated Financial Statements could reflect different estimates, assumptions and judgments. Certain policies inherently have a greater reliance on the use of estimates, assumptions and judgments, and as such, have a greater possibility of producing results that could be materially different than originally reported. Estimates, assumptions and judgments are necessary when assets and liabilities are required to be recorded at fair value, when a decline in the value of an asset not carried on the financial statements at fair value warrants an impairment write-down or valuation reserve to be established, or when an asset or liability needs to be recorded contingent upon a future event. Carrying assets and liabilities at fair value inherently results in more financial statement volatility. The fair values and the information used to record valuation adjustments for certain assets and liabilities are based either on quoted market prices or are provided by other third-party sources, when available. When third-party information is not available, valuation adjustments are estimated in good faith by management primarily through the use of internal cash flow modeling techniques.
The most significant accounting policies followed by the Company are presented in Note 1 to the Audited Consolidated Financial Statements included in Item 8 in its Annual Report on Form 10-K. These policies, along with the disclosures presented in the other Notes to the Company’s Audited Consolidated Financial Statements contained in its Annual Report on Form 10-K and in this financial review, provide information on how significant assets and liabilities are valued in the Company’s Unaudited Consolidated Financial Statements and how those


Table of Contents

15

values are determined.
Based on the valuation techniques used and the sensitivity of financial statement amounts to the methods, assumptions and estimates underlying those amounts, management has identified the determination of the allowance for loan and lease losses and valuation of goodwill to be the accounting areas that require the most subjective or complex judgments, and as such, could be most subject to revision as new information becomes available.
Allowance for Loan and Lease Losses
The allowance for loan and lease losses represents management’s estimate of probable losses in the Bank’s loan and lease portfolio. Determining the amount of the allowance for loan and lease losses is considered a critical accounting estimate because it requires significant judgment on the part of management and the use of estimates related to the amount and timing of expected future cash flows on impaired loans and leases, estimated losses on pools of homogeneous loans and leases based on historical loss experience and consideration of current economic trends and conditions, all of which may be susceptible to significant change. The loan and lease portfolio also represents the largest asset type on the Unaudited Consolidated Balance Sheets. Note 1 to the Audited Consolidated Financial Statements included in Item 8 in its Annual Report on Form 10-K describes the methodology used to determine the allowance for loan and lease losses.
Goodwill
The amount of goodwill reflected in the Company’s Unaudited Consolidated Financial Statements is required to be tested by management for impairment on at least an annual basis. The test for impairment of goodwill on the identified reporting unit is considered a critical accounting estimate because it requires judgment on the part of management and the use of estimates related to the growth assumptions and market multiples used in the valuation model.
ANALYSIS OF FINANCIAL CONDITION
Loan and Lease Activity
          Total gross loans and leases grew to $307.6 million at September 30, 2007, reflecting a $5.3 million or 1.8% increase from June 30, 2007 and an $18.5 million or 6.4% increase from December 31, 2006. Gross loans and leases are net of $9.2 million, $8.5 million and $7.8 million unearned income on direct financing leases as of September 30, 2007, June 30, 2007 and December 31, 2006, respectively. Commercial loans and leases totaled $215.3 million at September 30, 2007, reflecting a $1.8 million or 0.8% increase from June 30, 2007, and a $13.6 million or 6.8% increase from December 31, 2006. Growth in direct financing leases of $4.5 million or 12.0% was largely responsible for the increase from June 30, 2007 to September 30, 2007. Direct finance leases are sold through a national channel of brokers with whom the Company has had long standing relations and finance small commercial equipment. Direct leases carry a higher risk than the rest of the loan portfolio, but also provide a higher return. We employ strict underwriting standards in selecting credits for this portion of the portfolio. Our loan composition strategy is to maintain the direct lease portfolio at an optimum percentage of the loan portfolio that weights the risk involved in this type of credit. The growth in leases was somewhat offset by the decreases in commercial installment loans of $2.9 million or 14.4 %, and commercial lines of credit of $0.8 million or 5.9%, from June 30, 2007 to September 30, 2007. Growth in direct financing leases of $9.9 million, or 31.1%, commercial mortgages of $2.3 million, or 1.7%, and commercial lines of credit of $1.2 million, or 9.9%, were responsible for the increase from December 31, 2006 to September 30, 2007.
          Consumer loans totaled $91.5 million at September 30, 2007, reflecting a $3.5 million, or 4.0%, increase from June 30, 2007, and a $4.7 million, or 5.4%, increase from December 31, 2006. Real estate loans accounted for most of the increase as those loans increased $4.4 million, or 8.7%, from June 30, 2007 to September 30, 2007 and $5.9 million, or 12.0%, from December 31, 2006 to September 30, 2007. The Bank continues to sell certain fixed rate residential mortgages originated below a designated interest level to the Federal National Mortgage Association (“FNMA”), while maintaining the servicing rights for those mortgages. During the three month period ended September 30, 2007, the Bank sold mortgages to FNMA totaling $0.3 million, as compared to $0.9 million during the three month period ended September 30, 2006. During the nine month period ended September 30, 2007, the


Table of Contents

16

Bank sold mortgages to FNMA totaling $1.5 million, as compared to $1.6 million during the nine month period ended September 30, 2006. At September 30, 2007, the Bank had a loan servicing portfolio principal balance of $28.0 million upon which it earns servicing fees, as compared to $28.4 million at June 30, 2007, and $28.7 million at December 31, 2006.
Loan and Lease Portfolio Composition
          The following table presents selected information on the composition of the Company’s loan and lease portfolio in dollar amounts and in percentages as of the dates indicated.
                 
  September 30, 2007  Percentage  December 31, 2006  Percentage 
  (in thousands)      (in thousands)     
Commercial Loans and Leases
                
Real Estate
 $142,695   46.4% $140,376   48.6%
Installment
  17,473   5.7%  17,263   6.0%
Direct Financing Leases
  41,619   13.5%  31,742   11.0%
Lines of Credit
  13,490   4.4%  12,279   4.2%
Cash Reserve
  52   0.0%  39   0.0%
 
            
 
Total Commercial Loans and Leases
  215,329   70.0%  201,699   69.8%
 
Consumer Loans
                
Real Estate
  54,743   17.8%  48,877   16.9%
Home Equity
  34,380   11.2%  34,453   11.9%
Installment
  1,950   0.6%  2,621   0.9%
Overdrafts
  245   0.1%  163   0.1%
Credit Card
     0.0%  298   0.1%
Other
  133   0.0%  341   0.1%
 
            
 
Total Consumer Loans
  91,451   29.7%  86,753   30.0%
Net Deferred Costs & Unearned Discounts
  839   0.3%  654   0.2%
 
            
 
Total Loans and Leases
  307,619   100.0%  289,106   100.0%
Allowance for Loan and Lease Losses
  (3,841)      (3,739)    
 
              
Loans and Leases, net
 $303,778      $285,367     
 
              
          Net loan and lease charge-offs were $308 thousand in the three month period ended September 30, 2007 as compared to $229 thousand in the same period of 2006. Net charge-offs were $841 thousand for the nine month period ended September 30, 2007 as compared to $346 thousand in the same period of 2006. Non-performing loans and leases, defined as accruing loans and leases greater than 90 days past due and non-accrual loans and leases, totaled 0.23% of total loans and leases outstanding at September 30, 2007 as compared to 0.26% at June 30, 2007 and 0.23% at December 31, 2006. The allowance for loan and lease losses totaled $3.8 million or 1.25% of total loans and leases outstanding at September 30, 2007 as compared to $3.9 million or 1.28% of total loans and leases at June 30, 2007 and $3.7 million or 1.29% of total loans and leases outstanding at December 31, 2006.


Table of Contents

17

     The adequacy of the Company’s allowance for loan and lease losses is reviewed quarterly by the Company’s management with consideration given to loan and lease concentrations, charge-off history, delinquent loan and lease percentages, and general economic conditions. Management believes the allowance for loan and lease losses is adequate for losses from existing loans and leases.
     The following table sets forth information regarding non-performing loans and leases as of the dates specified.
         
  September 30, 2007  December 31, 2006 
  (in thousands)     
Non-accruing loans and leases:
        
Mortgage loans on real estate
        
Residential 1-4 family
 $  $ 
Commercial and multi-family
  121   145 
Construction
      
Second mortgages
      
Home equity lines of credit
      
 
      
Total mortgage loans on real estate
  121   145 
 
Direct financing leases
  324    
 
Commercial loans
  256   443 
 
Consumer installment loans
        
Personal
      
Credit cards
      
Other
      
 
      
Total consumer installment loans
  580   443 
 
Total non-accruing loans and leases
 $701  $588 
 
      
 
Accruing loans and leases 90+ days past due
  3   74 
 
      
Total non-performing loans and leases
  704   662 
 
      
Total non-performing loans and leases as a percentage of total assets
  0.16%  0.15%
Total non-performing loans and leases as a percentage of total loans and leases
  0.23%  0.23%
          For the three and nine month periods ended September 30, 2007, gross interest income that would have been reported on non-accruing loans and leases had they been current, was $39 thousand and $85 thousand, respectively. For the three and nine month periods ended September 30, 2006, gross interest income that would have been reported on non-accruing loans and leases had they been current, was $15 thousand and $69 thousand, respectively. There was $5 thousand and $23 thousand of interest income included in net income for the three and nine month periods ended September 30, 2007, and no interest income for the same periods in 2006 on non-accruing loans and leases.
Investing Activities
          Total securities declined to $95.5 million at September 30, 2007, reflecting a $22.3 million or 18.9% decrease from June 30, 2007, and a $42.2 million or 30.7% decrease from December 31, 2006. Securities and interest-bearing deposits at banks made up 24.0% of the Bank’s total average interest earning assets in the third quarter of 2007 compared to 34.7% in the third quarter of 2006. The decline in the securities portfolio is a result of the Company’s strategy to de-lever a portion of its balance sheet. The Company sold $45 million in securities in June 2007 to initiate the strategy. During the third quarter, the Company reduced funding levels by pricing down


Table of Contents

18

certain municipal accounts and allowing municipal time deposits to roll off. At the conclusion of the third quarter, nearly all of the targeted funding roll-off had been achieved.
          The Bank continues to have a large concentration in tax-advantaged municipal bonds, which make up 40.1% of the portfolio at September 30, 2007 compared with 30.9% at December 31, 2006; and U.S. government-sponsored agency bonds of various types, which comprise 43.2% of the portfolio at September 30, 2007 versus 22.5% at December 31, 2006. After the sale of securities in June 2007, mortgage-backed securities have declined as a percentage of the portfolio from 43.8% to 13.3%. As a member if both the Federal Reserve System and the Federal Home Loan Bank, the Bank is required to hold stock in those entities. These investments made up 3.4% of the portfolio at September 30, 2007 versus 2.8% of the portfolio at December 31, 2006. The credit quality of the securities portfolio is believed to be strong, with 97.5% of the securities portfolio carrying the equivalent of a Moody’s rating of AAA.
          The Company monitors extension and prepayment risk in the securities portfolio to limit potential exposures. Management believes the average expected life of the securities portfolio is 2.4 years as of September 30, 2007 which is consistent with expected life of the portfolio as of June 30, 2007. Available-for-sale securities with a total fair value of $88.5 million at September 30, 2007 were pledged as collateral to secure public deposits and for other purposes required or permitted by law.
Funding Activities
          Total deposits at September 30, 2007 were $347.2 million, reflecting a $25.9 million or 6.9% decrease from June 30, 2007. Time deposits $100,000 and over decreased $11.4 million, or 15.8%, to $60.6 million mainly due to municipal deposits and run off of time deposits accumulated in promotions in prior periods. Additionally, muni-vest balances decreased $19.2 million or 42.5% from June 30, 2007. The Company has priced down certain muni-vest accounts and allowed certain municipal jumbo time deposits to roll off as part of its de-leverage strategy. Among core deposits, demand deposits increased $3.2 million, or 4.3%, from June 30, 2007. Regular savings also increased $3.0 million, or 3.4%, during the quarter.
          Total deposits decreased $8.5 million, or 2.4%, from December 31, 2006. The decrease in deposits from December 31, 2006 was primarily attributable to the de-leverage strategy. The strategy has resulted in a decrease in time deposits $100,000 and over of $19.6 million, or 24.4%, and in muni-vest deposits of $5.3 million, or 16.9%. Among core deposits, demand deposits increased $5.5 million, or 7.6%, and regular savings accounts increased $5.7 million, or 6.7%, from December 31, 2006.
          Short-term borrowings from other correspondent banks and the Federal Home Loan Bank of New York was $12.9 million at September 30, 2007, as compared to $5.8 million at June 30, 2007 and $24.8 million at December 31, 2006.


Table of Contents

19

ANALYSIS OF RESULTS OF OPERATIONS
Average Balance Sheet
          The following tables present the significant categories of the assets and liabilities of the Company, interest income and interest expense, and the corresponding yields earned and rates paid for the periods indicated. The assets and liabilities are presented as daily averages. The average loan and lease balances include both performing and non-performing loans and leases. Investments are included at amortized cost. Yields are presented on a non-tax-equivalent basis.
                         
  Three Months Ended  Three Months Ended 
  September 30, 2007  September 30, 2006 
  Average  Interest      Average  Interest    
  Outstanding  Earned/  Yield/  Outstanding  Earned/  Yield/ 
  Balance  Paid  Rate  Balance  Paid  Rate 
  (dollars in thousands)     (dollars in thousands)    
ASSETS
                        
Interest-earning assets:
                        
Loans and leases, net
 $299,932  $6,036   8.05% $272,492  $5,323   7.81%
Taxable securities
  45,402   501   4.41%  100,440   1,030   4.10%
Tax-exempt securities
  37,801   401   4.24%  43,570   470   4.31%
Interest bearing deposits at banks
  11,302   156   5.52%  514   5   3.89%
 
                  
 
Total interest-earning assets
  394,437   7,094   7.19%  417,016   6,828   6.55%
 
                    
 
Non interest-earning assets:
                        
 
Cash and due from banks
  11,893           12,584         
Premises and equipment, net
  8,551           8,172         
Other assets
  29,639           29,645         
 
                      
 
Total Assets
  444,520          $467,417         
 
                      
LIABILITIES & STOCKHOLDERS’ EQUITY
                        
Interest-bearing liabilities:
                        
NOW
 $10,377  $7   0.27% $11,952  $6   0.20%
Regular savings
  88,701   277   1.25%  89,868   272   1.21%
Muni-Vest savings
  28,059   291   4.15%  34,293   385   4.49%
Time deposits
  148,808   1,821   4.89%  152,207   1,745   4.59%
Other borrowed funds
  24,835   222   3.58%  45,680   452   3.96%
Junior subordinated debentures
  11,330   226   7.98%  11,330   223   7.87%
Securities sold U/A to repurchase
  6,193   12   0.78%  8,564   17   0.79%
 
                  
 
Total interest-bearing liabilities
  318,303  $2,856   3.59%  353,894  $3,100   3.50%
 
                    
 
Noninterest-bearing liabilities:
                        
Demand deposits
  74,973           66,430         
Other
  9,169           9,255         
 
                      
Total liabilities
  402,445          $429,579         
 
Stockholders’ equity
  42,075           37,838         
 
                      
 
Total Liabilities and Equity
  444,520          $467,417         
 
                      
 
Net interest earnings
     $4,238          $3,728     
 
                      
 
Net yield on interest earning assets
          4.30%          3.58%
 
                      
 
Interest rate spread
          3.60%          3.05%
 
                      

 


Table of Contents

20
                         
  Nine Months Ended  Nine Months Ended 
  September 30, 2007  September 30, 2006 
  Average  Interest      Average  Interest    
  Outstanding  Earned/  Yield/  Outstanding  Earned/  Yield/ 
  Balance  Paid  Rate  Balance  Paid  Rate 
  (dollars in thousands)      (dollars in thousands)     
ASSETS
                        
Interest-earning assets:
                        
Loans and leases, net
 $293,804  $17,730   8.05% $264,863  $14,890   7.50%
Taxable securities
  75,073   2,374   4.22%  106,730   3,209   4.01%
Tax-exempt securities
  39,476   1,279   4.32%  44,726   1,427   4.25%
Interest bearing deposits at banks
  6,939   253   4.86%  958   35   4.87%
 
                  
 
                        
Total interest-earning assets
  415,292   21,636   6.95%  417,277   19,561   6.25%
 
                    
 
                        
Non interest-earning assets:
                        
 
                        
Cash and due from banks
  11,225           12,428         
Premises and equipment, net
  8,637           8,174         
Other assets
  29,625           28,892         
 
                      
 
                        
Total Assets
 $464,779          $466,771         
 
                      
 
                        
LIABILITIES & STOCKHOLDERS’ EQUITY
                        
Interest-bearing liabilities:
                        
NOW
 $11,141  $19   0.23% $11,726  $16   0.18%
Regular savings
  87,526   784   1.19%  88,951   679   1.02%
Muni-Vest savings
  40,940   1,323   4.31%  37,181   1,173   4.21%
Time deposits
  154,248   5,642   4.88%  148,160   4,561   4.10%
Other borrowed funds
  29,745   856   3.84%  50,275   1,464   3.88%
Junior subordinated debentures
  11,330   667   7.85%  11,330   621   7.31%
Securities sold U/A to repurchase
  7,026   42   0.80%  7,670   45   0.78%
 
                  
 
                        
Total interest-bearing liabilities
  341,956  $9,333   3.64%  355,293  $8,559   3.21%
 
                    
 
                        
Noninterest-bearing liabilities:
                        
Demand deposits
  72,424           66,130         
Other
  9,507           7,961         
 
                      
Total liabilities
 $423,887          $429,384         
 
                        
Stockholders’ equity
  40,892           37,387         
 
                      
 
                        
Total Liabilities and Equity
 $464,779          $466,771         
 
                      
 
                        
Net interest earnings
     $12,303          $11,002     
 
                      
 
                        
Net yield on interest earning assets
          3.95%          3.52%
 
                      
 
                        
Interest rate spread
          3.31%          3.04%
 
                      
Net Income
          The net income was $1.4 million or $0.52 per basic and diluted share for the three months ended September 30, 2007, as compared to net income of $1.3 million or $0.47 per basic and diluted share for the same period in 2006. The return on average assets was 1.27% and 1.10% for the three month periods ended September 30, 2007 and 2006, respectively. The return on average equity was 13.45% and 13.55% for the three month periods ended September 30, 2007 and 2006, respectively.
          Net operating income (as defined in the subsequent “Supplemental Reporting of Non-GAAP Results of Operations”) for the third quarter of 2007 was $1.4 million, up 16.7% from $1.2 million during last year’s third


Table of Contents

21

quarter, and diluted operating earnings per share increased $0.08, or 18.2%, to $0.52 per share. The increase in net operating income was driven by growth in net interest income and non-interest income, offset by an increase in non-interest expenses.
          Net income was $2.6 million or $0.94 per basic and diluted share for the nine months ended September 30, 2007, as compared to $3.8 million or $1.38 per basic and diluted share for the same period in 2006. The decrease is attributable to the loss on sale of securities in the second quarter. Net income represented a return on average assets of 0.74% and 1.07% for the nine month periods ended September 30, 2007 and 2006, respectively. The return on average equity was 8.36% and 13.41% for the nine month periods ended September 30, 2007 and 2006, respectively.
          For the nine months ended September 30, 2007, net operating income was $4.0 million, an increase of 7.8% from $3.7 million for the same period in 2006. Diluted net operating earnings per share were $1.46, an increase of 8.2% from $1.35 last year.
Supplemental Reporting of Non-GAAP Results of Operations
          In accordance with U.S. generally accepted accounting principles (“GAAP”), included in the computation of net income for the three and nine month periods ended September 30, 2007 and the three and nine months periods ended September 30, 2006 are gains and losses on the sale of securities. As a result of the Company’s restructuring of the balance sheet in the second quarter of 2007, management considers this item to be non-operating in nature and is therefore presenting supplemental reporting of its results on a “net operating” basis. This non-GAAP information is being disclosed because management believes that providing these non-GAAP financial measures provides investors with information useful in understanding the Company’s financial performance, its performance trends, and financial position. Specifically, the Company provides measures based on “net operating earnings,” which excludes transactions and other revenues and expenses that management does not believe are reflective of ongoing operations or are not expected to recur. While the Company’s management uses these non-GAAP measures in its analysis of the Company’s performance, this information should not be viewed as a substitute for financial results determined in accordance with GAAP or considered to be more important than financial results determined in accordance with GAAP, nor is it necessarily comparable to non-GAAP measures which may be presented by other companies. A reconciliation of net income and diluted earnings per share with net operating income and diluted net operating earnings per share is provided in the following table.
Reconciliation of GAAP Net Income to Net Operating Income
                         
  Three months ended      Nine months ended    
  September 30      September 30    
  2007  2006  Inc  2007  2006  Inc 
(in thousands, except per share)                        
GAAP Net Income
 $1,415  $1,282      $2,563  $3,759     
(Gain) loss on sale of securities*
  (1)  (70)      1,413   (70)    
 
                    
Net operating income
 $1,414  $1,212   16.7% $3,976  $3,689   7.8%
 
                    
GAAP diluted earnings per share
 $0.52  $0.47      $0.94  $1.38     
(Gain) loss on sale of securities*
     (0.03)      0.52   (0.03)    
Diluted net operating earnings per share
 $0.52  $0.44   18.2% $1.46  $1.35   8.2%
 
                    
 
* after any tax-related effect
          As was announced on June 27, 2007, Evans sold $45 million of investment securities at a loss in order to


Table of Contents

22

restructure its balance sheet to de-lever its investment in lower-margin assets, with the intention of reducing higher-cost wholesale borrowings. This transaction has provided excess capital compared with historical levels. Management may consider various alternatives for deploying this capital, including share buybacks, increased or special dividends, acquisitions, and other investment and capital management initiatives.
Other Operating Results
          Net interest income for the three and nine month periods ended September 30, 2007 was $4.2 million and $12.3 million, respectively, an increase of $0.5 million and $1.3 million over the same periods in 2006. This is primarily a result of growth in the Bank’s commercial loan portfolio, particularly its leasing portfolio, and demand deposits. There has also been a benefit to net interest income from the de-leverage of low-earning investment securities and high-cost borrowings.
          The net interest margin for the three and nine month periods ended September 30, 2007 was 4.30% and 3.95%, respectively, as compared to 3.58% and 3.52% for the same periods in 2006. The return on interest earning assets increased 72 and 43 basis points in the three and nine month periods ended September 30, 2007 due to the reduction in lower-yielding investment securities and a greater concentration of the loan portfolio being in higher-yielding direct financing leases. Interest free funds contributed 70 basis points and 64 basis points in the three and nine month periods ended September 30, 2007, respectively, due to an increase in average demand deposits and average stockholders’ equity, compared to a 53 basis point and 48 basis point contribution in the same periods of 2006. The strong growth of leases and demand deposits was offset by an increase in the Bank’s cost of interest-bearing liabilities, which increased to 3.59% and 3.64% in the three and nine month periods ended September 30, 2007, respectively, from 3.50% and 3.21% in the same periods of 2006. The rise in interest rates on time deposits was the primary driver of the increase in the cost of funds.
          The provision for loan and lease losses for the three month period ended September 30, 2007 decreased to $283 thousand from $305 thousand in 2006, due to an upgrade in multiple criticized loans. The provision for loan and lease losses increased for the nine month period from $815 thousand in 2006 to $943 thousand in 2007. The increase was a result of continued commercial loan growth, particularly the Bank’s expanding direct financing lease portfolio through Evans National Leasing, which tends to have a higher credit risk than consumer loans and commercial loans collateralized by real estate.
          Non-interest income was $2.9 million for the three month period ended September 30, 2007. This is an increase of $0.2 million from $2.7 million in the same period of 2006. Insurance fee revenue increased $0.2 million for the three month period ended September 30, 2007 compared to the same period in 2006. There were also increases in deposit service charges of $63 thousand for the quarter and bank-owned life insurance income of $19 thousand.
          Non-interest income was $6.3 million for the nine month period ended September 30, 2007, a decrease of $2.1 million from the same period of 2006. The decline is due to the loss of $2.3 million realized on the sale of securities in June 2007. Insurance fee revenue increased $0.1 million for the nine-month period ended September 30, 2007 compared to the same period in 2006. There were also increases in deposit service charges of $107 thousand for the year-to-date period and bank-owned life insurance income of $103 thousand.
          Non interest expense was $4.9 million for three month period ended September 30, 2007, an increase of $0.6 million, or 12.7%, from the same period in 2006. Non interest expense was $14.5 million for the nine month period ended September 30, 2007, an increase of $1.2 million, or 9.2%, from the same period in 2006. Salary and employee benefit expense for the three and nine month periods ended September 30, 2007 increased $0.3 million and $0.7 million, respectively, from the same periods in 2006, due to a new branch office opened in December 2006, management transition costs, and merit pay increases awarded in early 2007. Occupancy expenses also increased as a result of the new branch. Higher professional services expenses were the result of a market analysis for the Company’s distribution network by a consultant, executive search, investor relations consulting, and increased legal and accounting costs. Other expenses increased for the nine month period ended September 30, 2007 largely as a result of the loss related to a branch operational error in processing checks incurred in the first quarter.
Income tax expense totaled $559 thousand and $605 thousand for the three and nine month periods ended September 30, 2007, respectively. The effective tax rate for the respective periods were 28.3% and 19.1%. The low effective


Table of Contents

23

tax rate for the year-to-date is due to the loss on sale of securities of $2.3 million incurred in the second quarter. Excluding the loss on sale of securities, the effective tax rate on all other income for the nine month period ended September 30, 2007 was 27.4%, compared to 27.5% in the prior year. Excluding the loss on sale of securities, the Company records an effective tax rate for the period that will be reflective of the projected annual tax rate based on expected supportable tax positions.
CAPITAL
          The Bank has consistently maintained regulatory capital ratios at, or above, federal “well capitalized” standards. Equity as a percentage of assets was 9.3% at September 30, 2007, up from 8.8% at June 30, 2007, and 8.3% at December 31, 2006. Book value per outstanding common share was $15.24 at September 30, 2007, compared to $14.94 at June 30, 2007 and $14.46 at December 31, 2006. Total stockholders’ equity was $41.8 million at September 30, 2007, up from $41.1 million at June 30, 2007 and $39.5 million at December 31, 2006. The increase is primarily attributable to total comprehensive income of $4.0 million in the nine month period ended September 30, 2007, offset by $1.9 million in dividends in the nine month period ended September 30, 2006. The $2.3 million realized loss ($1.4 million after taxes) on the sale of securities in June 2007 did not change stockholders’ equity in total as the loss was already included in accumulated other comprehensive loss, a component of stockholders’ equity.
LIQUIDITY
          The Bank utilizes cash flows from the investment portfolio and federal funds sold balances to manage the liquidity requirements related to loan demand and deposit fluctuations. The Bank also has many borrowing options. As a member of the Federal Home Loan Bank (“FHLB”) the Bank is able to borrow funds at competitive rates. Advances of up to $45.0 million can be drawn on the FHLB via an Overnight Line of Credit Agreement between the Bank and the FHLB. An amount equal to 25% of the Bank’s total assets could be borrowed through the advance programs under certain qualifying circumstances. The Bank also has the ability to purchase up to $14.0 million in federal funds from its correspondent banks. By placing sufficient collateral in safekeeping at the Federal Reserve Bank, the Bank could also borrow at the discount window. Additionally, the Company has access to capital markets as a funding source.
          Cash flows from the Bank’s investment portfolio are laddered, so that securities mature at regular intervals, to provide funds from principal and interest payments at various times as liquidity needs may arise. Contractual maturities are also laddered, with consideration as to the volatility of market prices. At September 30, 2007, approximately 35.7% of the Bank’s securities had contractual maturity dates of one year or less and approximately 58.8% had maturity dates of five years or less. The increased concentration in short-term securities is intended to be temporary as part of the Bank’s de-leverage strategy. In June 2007, the Bank sold $45 million in investment securities with an average maturity of 3.0 years. The Bank has priced down certain municipal deposits while beginning to allow certain other municipal deposits to mature and not be replaced to complete the de-leverage. Until the municipal deposits roll off, the Bank is required to hold collateral to pledge against those municipal deposits. The Bank has purchased short-term securities to pledge against those deposits resulting in the increased concentration in short-maturity securities. The Company believes that the Bank maintains a sufficient level of U.S. government and government agency securities and New York State municipal bonds that can be pledged as collateral for municipal deposits. Available assets of $97.7 million, divided by public and purchased funds of $155.7 million, resulted in a long-term liquidity ratio of 63% at September 30, 2007, compared to 71% at June 30, 2007 and 80% at December 31, 2006.
          The Company’s liquidity needs can be met by more aggressively pursuing time deposits, or accessing the brokered time deposit market.
ITEM 3 — QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
          Additional information responsive to this Item is contained in the Liquidity section of Management’s Discussion and Analysis of Financial Condition and Results of Operations, which information is incorporated herein by reference.


Table of Contents

24

          Market risk is the risk of loss from adverse changes in market prices and/or interest rates of the Bank’s financial instruments. The primary market risk the Company is exposed to is interest rate risk. The core banking activities of lending and deposit-taking expose the Bank to interest rate risk, which occurs when assets and liabilities reprice at different times and by different amounts as interest rates change. As a result, net interest income earned by the Bank is subject to the effects of changing interest rates. The Bank measures interest rate risk by calculating the variability of net interest income in the future periods under various interest rate scenarios using projected balances for interest-earning assets and interest-bearing liabilities. Management’s philosophy toward interest rate risk management is to limit the variability of net interest income to changes in net interest rates. The balances of financial instruments used in the projections are based on expected growth from forecasted business opportunities, anticipated prepayments of loans, and investment securities and expected maturities of investment securities, loans and deposits. Management supplements the modeling technique described above with analysis of market values of the Bank’s financial instruments and changes to such market values given changes in the interest rates.
          The Bank’s Asset Liability Committee, which includes members of senior management, monitors the Bank’s interest rate sensitivity with the aid of a computer model that considers the impact of ongoing lending and deposit taking activities, as well as interrelationships in the magnitude and timing of the repricing of financial instruments, including the effect of changing interest rates on expected prepayments and maturities. When deemed prudent, management has taken actions, and intends to do so in the future, to mitigate exposure to interest rate risk through the use of on- or off-balance sheet financial instruments. Possible actions include, but are not limited to, changing the pricing of loan and deposit products, and modifying the composition of interest-earning assets and interest-bearing liabilities, and other financial instruments used for interest rate risk management purposes.
          The following table demonstrates the possible impact of changes in interest rates on the Bank’s net interest income over a 12 month period of time:
SENSITIVITY OF NET INTEREST INCOME
TO CHANGES IN INTEREST RATES
         
  Calculated (decrease) increase
  in projected annual net interest income
  (in thousands)
 
  September 30, 2007 December 31, 2006
Changes in interest rates
        
 
        
+200 basis points
  (493)  (853)
+100 basis points
  (244)  (424)
 
        
-100 basis points
  191   379 
-200 basis points
  210   551 
          Many assumptions were utilized by management to calculate the impact that changes in the interest rates may have on the Bank’s net interest income. The more significant assumptions related to the rate of prepayments of mortgage-related assets, loan and deposit volumes and pricing, and deposit maturities. The Bank assumed immediate changes in rates including 200 basis point rate changes. In the event that the 200 basis point rate changes cannot be achieved, the applicable rate changes are limited to lesser amounts such that interest rates cannot be less than zero. These assumptions are inherently uncertain and, as a result, the Bank cannot precisely predict the impact of changes in interest rates on net interest income. Actual results may differ significantly due to the timing, magnitude, and frequency of interest rate changes in market conditions and interest rate differentials (spreads) between maturity/repricing categories, as well as any actions such as those previously described, which management may take to counter such changes. In light of the uncertainties and assumptions associated with the process, the amounts presented in the table and changes in such amounts are not considered significant to the Bank’s projected net interest income.

 


Table of Contents

25

ITEM 4 — CONTROLS AND PROCEDURES
DISCLOSURE CONTROLS AND PROCEDURES
     The Company’s management, with the participation of the Company’s principal executive officer and principal financial officer, evaluated the effectiveness of the design and operation of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act). Based on that evaluation, the Company’s principal executive and principal financial officers concluded that the Company’s disclosure controls and procedures as of September 30, 2007 (the end of the period covered by this Report) have been designed and are functioning effectively to provide reasonable assurance that the information required to be disclosed by the Company in its reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.
CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING
     No changes in the Company’s internal control over financial reporting were identified in the fiscal quarter ended September 30, 2007 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
PART II — OTHER INFORMATION
ITEM 2 — UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
Issuer Purchases of Equity Securities
The following table includes all Company repurchases of its common stock, $0.50 par value, made on a monthly basis during the period covered by this Report, including those made pursuant to publicly announced plans or programs.
                 
          Total number of    
          shares purchased as  Maximum number of 
  Total number  Average price  part of publicly  shares that may yet be 
  of shares  paid  announced plans or  purchased under the 
Period purchased  per share  programs  plans or programs 
Previous Program
                
July 2007 (July 1, 2007 through July 31, 2007)
           35,815 
August 2007 (August 1, 2007 through August 18, 2007)
  2,100  $19.12   2,100   33,715 
Current Program
                
August 2007 (August 21, 2007 through August 31, 2007)
           100,000 
September 2007 (September 1, 2007 through September 30, 2007)
           100,000 
 
             
Total
  2,100  $19.12   2,100     
 
             

 


Table of Contents

26

All of the foregoing shares were purchased in open market transactions. On August 18, 2005, the Company announced that its Board of Directors authorized a common stock repurchase program, pursuant to which the Company may repurchase of up to 75,000 shares of the Company’s common stock over the next two years, unless the program is terminated earlier. On August 21, 2007 the Board of Directors authorized the Company to repurchase up to 100,000 shares over the next two years, unless the program is terminated earlier. This program supersedes the Company’s previous repurchase program authorized on August 18, 2005. The Company did not make any repurchases during the quarter ended September 30, 2007 other than pursuant to this publicly announced program.

 


Table of Contents

27

ITEM 6 — EXHIBITS
       
Exhibit No. Name Page No.
 
      
31.1
 Certification of Principal Executive Officer pursuant to section 302 of The Sarbanes-Oxley Act of 2002.  30 
 
      
31.2
 Certification of the Principal Financial Officer pursuant to section 302 of The Sarbanes-Oxley Act of 2002.  31 
 
      
32.1
 Certification of Principal Executive Officer pursuant to 18 USC Section 1350 Chapter 63 of Title 18, United States Code, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.  32 
 
      
32.2
 Certification of Principal Financial Officer pursuant to 18 USC Section 1350 Chapter 63 of Title 18, United States Code, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.  33 

 


Table of Contents

28

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.
     
 Evans Bancorp, Inc.
 
 
DATE
November 5, 2007  
/s/ David J. Nasca 
 David J. Nasca  
 President and CEO
(Principal Executive Officer) 
 
 
   
DATE
November 5, 2007  
 /s/ Gary A. Kajtoch 
 Gary A. Kajtoch  
 Treasurer
(Principal Financial Officer) 
 
 

 


Table of Contents

29

Exhibit Index
       
Exhibit No. Name Page No.
 
      
31.1
 Certification of Principal Executive Officer pursuant to section 302 of The Sarbanes-Oxley Act of 2002.  30 
 
      
31.2
 Certification of the Principal Financial Officer pursuant to section 302 of The Sarbanes-Oxley Act of 2002.  31 
 
      
32.1
 Certification of Principal Executive Officer pursuant to 18 USC Section 1350 Chapter 63 of Title 18, United States Code, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.  32 
 
      
32.2
 Certification of Principal Financial Officer pursuant to 18 USC Section 1350 Chapter 63 of Title 18, United States Code, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.  33