COMMERCIAL NATIONAL FINANCIAL CORPORATION
|
||||||||
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
|
||||||||
(Dollars in thousands except per share data)
|
||||||||
June 30,
|
June 30,
|
|||||||
2010
|
2009
|
|||||||
(unaudited)
|
(unaudited)
|
|||||||
ASSETS
|
||||||||
Cash and due from banks on demand
|
$ | 6,106 | $ | 9,906 | ||||
Interest bearing deposits with banks
|
28 | 62 | ||||||
Total cash and cash equivalents
|
6,134 | 9,968 | ||||||
Securities available for sale
|
138,766 | 129,946 | ||||||
Restricted investments in bank stock
|
4,567 | 4,567 | ||||||
Loans
|
197,998 | 206,386 | ||||||
Allowance for loan losses
|
(1,694 | ) | (1,798 | ) | ||||
Net loans
|
196,304 | 204,588 | ||||||
Premises and equipment
|
3,449 | 3,515 | ||||||
Investment in Life Insurance
|
15,164 | 14,798 | ||||||
Other assets
|
4,039 | 2,608 | ||||||
Total assets
|
$ | 368,423 | $ | 369,990 | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
Liabilities:
|
||||||||
Deposits:
|
||||||||
Non-interest bearing
|
$ | 74,542 | $ | 71,920 | ||||
Interest bearing
|
199,837 | 192,274 | ||||||
Total deposits
|
274,379 | 264,194 | ||||||
Short term borrowings
|
34,650 | 31,625 | ||||||
Long term borrowings
|
10,000 | 30,000 | ||||||
Other liabilities
|
3,918 | 3,482 | ||||||
Total liabilities
|
322,947 | 329,301 | ||||||
Shareholders' equity:
|
||||||||
|
||||||||
Common stock, par value $2 per share; 10,000,000 shares authorized;
|
||||||||
3,600,000 shares issued; 2,860,953 and 2,861,953 shares | ||||||||
outstanding in 2010 and 2009 respectively. | 7,200 | 7,200 | ||||||
Retained earnings
|
45,695 | 42,684 | ||||||
Accumulated other comprehensive income (loss)
|
5,125 | 3,334 | ||||||
Less treasury stock, at cost, 739,047 and 738,047 shares in 2010 and 2009 respectively
|
(12,544 | ) | (12,529 | ) | ||||
Total shareholders' equity
|
45,476 | 40,689 | ||||||
Total liabilities and shareholders' equity
|
$ | 368,423 | $ | 369,990 | ||||
COMMERCIAL NATIONAL FINANCIAL CORPORATION
|
||||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME
|
||||||||||||||||
(Dollars in thousands, except per share data)
|
||||||||||||||||
Three Months
|
Three Months
|
Six Months
|
Six Months
|
|||||||||||||
Ended June 30
|
Ended June 30
|
Ended June 30
|
Ended June 30
|
|||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
|||||||||||||
INTEREST INCOME:
|
||||||||||||||||
Interest and fees on loans
|
$ | 2,854 | $ | 3,021 | $ | 5,774 | $ | 6,110 | ||||||||
Interest and dividends on securities:
|
||||||||||||||||
Taxable
|
1,165 | 1,798 | 2,488 | 3,721 | ||||||||||||
Exempt from federal income taxes
|
590 | 33 | 1,038 | 46 | ||||||||||||
Other
|
1 | 1 | 2 | 2 | ||||||||||||
Total Interest income
|
4,610 | 4,853 | 9,302 | 9,879 | ||||||||||||
INTEREST EXPENSE:
|
||||||||||||||||
Interest on deposits
|
633 | 805 | 1,283 | 1,674 | ||||||||||||
Interest on short-term borrowings
|
36 | 47 | 77 | 105 | ||||||||||||
Interest on long-term borrowings
|
59 | 288 | 118 | 573 | ||||||||||||
Total Interest expense
|
728 | 1,140 | 1,478 | 2,352 | ||||||||||||
NET INTEREST INCOME
|
3,882 | 3,713 | 7,824 | 7,527 | ||||||||||||
PROVISION FOR LOAN LOSSES
|
- | - | - | - | ||||||||||||
NET INTEREST INCOME AFTER
|
||||||||||||||||
PROVISION FOR LOAN LOSSES
|
3,882 | 3,713 | 7,824 | 7,527 | ||||||||||||
OTHER OPERATING INCOME:
|
||||||||||||||||
Asset management and trust income
|
217 | 242 | 429 | 489 | ||||||||||||
Service charges on deposit accounts
|
136 | 144 | 263 | 283 | ||||||||||||
Other service charges and fees
|
184 | 176 | 391 | 378 | ||||||||||||
Income from investment in life insurance
|
122 | 121 | 243 | 243 | ||||||||||||
Other income
|
40 | 44 | 86 | 94 | ||||||||||||
Total other operating income
|
699 | 727 | 1,412 | 1,487 | ||||||||||||
OTHER OPERATING EXPENSES
|
||||||||||||||||
Salaries and employee benefits
|
1,490 | 1,397 | 3,009 | 2,831 | ||||||||||||
Net occupancy expense
|
199 | 201 | 426 | 409 | ||||||||||||
Furniture and equipment
|
135 | 130 | 277 | 253 | ||||||||||||
Pennsylvania shares tax
|
126 | 126 | 252 | 256 | ||||||||||||
Legal and professional
|
115 | 121 | 239 | 244 | ||||||||||||
FDIC insurance expense
|
85 | 261 | 167 | 272 | ||||||||||||
Other expenses
|
720 | 710 | 1,427 | 1,445 | ||||||||||||
Total other operating expenses
|
2,870 | 2,946 | 5,797 | 5,710 | ||||||||||||
INCOME BEFORE INCOME TAXES
|
1,711 | 1,494 | 3,439 | 3,304 | ||||||||||||
Income tax expense
|
330 | 433 | 708 | 974 | ||||||||||||
Net income
|
$ | 1,381 | $ | 1,061 | $ | 2,731 | $ | 2,330 | ||||||||
Average Shares Outstanding
|
2,860,953 | 2,867,349 | 2,860,953 | 2,871,745 | ||||||||||||
Earnings Per Share
|
$ | 0.48 | $ | 0.37 | $ | 0.95 | $ | 0.81 | ||||||||