Companies:
10,786
total market cap:
NZ$233.892 T
Sign In
๐บ๐ธ
EN
English
$ NZD
$
USD
๐บ๐ธ
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
AUD
๐ฆ๐บ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
This company appears to have been delisted
Reason: Merged with NBT Bancorp Inc.
Last recorded trade on: May 30, 2025
Source:
https://www.globenewswire.com/news-release/2025/05/05/3074130/15780/en/NBT-Bancorp-Inc-Completes-Merger-With-Evans-Bancorp-Inc.html
Evans Bancorp
EVBN
#8424
Rank
NZ$0.38 B
Marketcap
๐บ๐ธ
United States
Country
NZ$68.55
Share price
2.41%
Change (1 day)
51.52%
Change (1 year)
๐ฆ Banks
๐ณ Financial services
Categories
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Stock Splits
Dividends
Dividend yield
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
Evans Bancorp
Quarterly Reports (10-Q)
Submitted on 2007-11-05
Evans Bancorp - 10-Q quarterly report FY
Text size:
Small
Medium
Large
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
(Registrants 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 issuers classes of common stock, as of the latest practicable date:
Common Stock, $.50 par value 2,754,450 shares as of November 1, 2007
INDEX
EVANS BANCORP, INC. AND SUBSIDIARIES
PAGE
PART 1. FINANCIAL INFORMATION
Item 1. Financial Statements
Unaudited Consolidated Balance Sheets September 30, 2007 and December 31, 2006
1
Unaudited Consolidated Statements of Income Three months ended September 30, 2007 and 2006
2
Unaudited Consolidated Statements of Income-Nine months ended September 30, 2007 and 2006
3
Unaudited Consolidated Statements of Stockholders Equity-Nine months ended September 30, 2007 and 2006
4
Unaudited Consolidated Statements of Cash FlowsNine months ended September 30, 2007 and 2006
5
Notes to Unaudited Consolidated Financial Statements
7
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
14
Item 3. Quantitative and Qualitative Disclosures About Market Risk
23
Item 4. Controls and Procedures
25
PART II. OTHER INFORMATION
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
25
Item 6. Exhibits
27
SIGNATURES
28
EX-31.1
EX-31.2
EX-32.1
EX-32.2
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 Banks subsidiaries, Evans National Leasing, Inc. (ENL) and Evans National Holding Corp. (ENHC); and (ii) Evans National Financial Services, Inc. (ENFS), and ENFSs subsidiary ENB Insurance Agency, Inc. (ENBI) and ENBIs 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 Companys 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 Banks earnings to establish an allowance for probable loan and lease losses based on the management of the Banks evaluation of the loan and lease portfolio. Factors considered by the Banks 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 Banks management analyzes the ultimate collectibility of the loans and leases in its portfolio by incorporating feedback provided by the Banks 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 managements 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 Companys 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 Companys 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 Banks 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 Banks credit policies and procedures for credit commitments and financial guarantees are the same as those for extensions of credit that are recorded on the Companys 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 Companys 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 entitys 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 Companys 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 Companys financial position or results of operations. All interest on adjustments has been expensed as income tax expense.
Table of Contents
14
ITEM 2 MANAGEMENTS 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 Companys business plans, prospects, growth and operating strategies, statements regarding the asset quality of the Companys loan and investment portfolios, and estimates of the Companys risks and future costs and benefits.
These forward-looking statements are based largely on the expectations of the Companys management and are subject to a number of risks and uncertainties, including but not limited to general economic conditions, either nationally or in the Companys 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 Companys 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 Companys ability to enter new markets successfully and capitalize on growth opportunities; the Companys 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 Companys organization, compensation and benefit plans; and other factors discussed elsewhere in this Report on Form 10-Q, as well as in the Companys periodic reports filed with the Securities and Exchange Commission (the SEC). Many of these factors are beyond the Companys control and are difficult to predict.
Because of these and other uncertainties, the Companys 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 Companys 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 Companys 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 Companys 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 Companys 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 managements estimate of probable losses in the Banks 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 Companys 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 Companys 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 Companys allowance for loan and lease losses is reviewed quarterly by the Companys 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 Banks 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 Companys 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 Moodys 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 years 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 Companys 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 Companys 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 Companys management uses these non-GAAP measures in its analysis of the Companys 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 Banks 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 Banks 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 Banks 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 Companys 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 Banks 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 Banks 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 Banks 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 Banks 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 Companys 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 Managements 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 Banks 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. Managements 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 Banks financial instruments and changes to such market values given changes in the interest rates.
The Banks Asset Liability Committee, which includes members of senior management, monitors the Banks 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 Banks 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 Banks 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 Banks projected net interest income.
Table of Contents
25
ITEM 4 CONTROLS AND PROCEDURES
DISCLOSURE CONTROLS AND PROCEDURES
The Companys management, with the participation of the Companys principal executive officer and principal financial officer, evaluated the effectiveness of the design and operation of the Companys disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act). Based on that evaluation, the Companys principal executive and principal financial officers concluded that the Companys 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 SECs rules and forms.
CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING
No changes in the Companys 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 Companys 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 Companys 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 Companys 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