Back to GetFilings.com



Table of Contents

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q

     
[X]   Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
 
              For the quarterly period ended June 30, 2002
 
[  ]   Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
 
              For the transition period from __________ to __________
 
              Commission file number 000-23277

CITIZENS BANCORP/OR
(Exact name of registrant as specified in its charter)

     
Oregon
(State of Incorporation)
  91-1841688
(I.R.S. Employer Identification Number)

275 Southwest Third Street
Corvallis, Oregon 97339
(Address of principal executive offices)

(541) 752-5161
(Registrant’s telephone number, including area code)

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 [X]     NO [   ]

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

4,089,259 shares as of July 31, 2002, no par.

 


TABLE OF CONTENTS

PART I FINANCIAL INFORMATION
ITEM 1
CONDENSED CONSOLIDATED BALANCE SHEETS
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Notes to Consolidated Financial Statements (unaudited)
ITEM 2 MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
ITEM 3. QUANTITATIVE & QUALITATIVE ANALYSIS ABOUT MARKET RISK
PART II. OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
ITEM 2. CHANGES IN SECURITIES
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
ITEM 4. SUBMISSION OF MATTERS TO VOTE OF SECURITY HOLDERS
ITEM 5. OTHER INFORMATION
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
SIGNATURES
EXHIBIT 99.1


Table of Contents

CITIZENS BANCORP
FORM 10-Q
JUNE 30, 2002
INDEX

             
        Page
        Reference
       
PART I
       
 
ITEM 1. — FINANCIAL INFORMATION — UNAUDITED
       
   
Condensed Consolidated Balance Sheets as of June 30, 2002 and December 31, 2001
    1  
   
Condensed Consolidated Statements of Income for the three months and the six months ended June 30, 2002 and 2001
    2  
   
Condensed Consolidated Statements of Changes in Shareholders’ Equity for the six months ended June 30, 2002 and 2001
    3  
   
Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2002 and 2001
    4  
   
Notes to Condensed Consolidated Financial Statements
    5  
 
ITEM 2. — Management’s Discussion and Analysis of Financial Condition
    7  
PART II. — OTHER INFORMATION
       
 
ITEM 1. — Legal Proceedings
    12  
 
ITEM 3. — Quantitative and Qualitative Disclosure about Market Risk
    13  
 
ITEM 2. — Changes in Securities
    13  
 
ITEM 3. — Defaults Upon Senior Securities
    13  
 
ITEM 4. — Submission of Matters to a Vote of Security Holders
    13  
 
ITEM 5. — Other Information
    13  
 
ITEM 6. — Exhibits and Reports on Form 8-K
    13  
 
SIGNATURES
    14  

 


Table of Contents

PART I FINANCIAL INFORMATION

ITEM 1

CITIZENS BANCORP AND SUBSIDIARY
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(Dollars in Thousands)

                     
        June 30, 2002   December 31, 2001
       
 
Assets
               
 
Cash and due from banks
  $ 16,308     $ 15,054  
 
Interest bearing deposits in banks
    12,158       11,717  
 
Securities available for sale
    61,650       56,932  
 
Securities held to maturity
    10,834       10,051  
 
Federal Home Loan Bank stock
    874       846  
 
Loans held for sale
    726       419  
 
Loans
    181,474       172,923  
 
Allowance for credit losses
    (2,229 )     (2,146 )
 
   
     
 
 
Net Loans
  $ 179,245     $ 170,777  
 
Premises and equipment
    5,337       5,464  
 
Accrued interest receivable
    2,273       2,087  
 
Cash surrender value of life insurance
    3,619       3,552  
 
Other assets
    1,949       1,630  
 
Total assets
  $ 294,973     $ 278,529  
 
   
     
 
Liabilities and Shareholders’ Equity
               
Liabilities
               
 
Deposits:
               
   
Demand
  $ 41,248     $ 40,533  
   
Savings and interest bearing demand
    127,549       118,331  
   
Time
    68,583       72,957  
 
   
     
 
 
Total deposits
  $ 237,380     $ 231,821  
 
Repurchase agreements
    23,806       14,298  
 
Other borrowings
    1,300       282  
 
Accrued interest payable
    121       209  
 
Other liabilities
    473       2,395  
 
Total liabilities
  $ 263,080     $ 249,005  
 
   
     
 
Shareholders’ Equity
               
 
Common stock (no par value); authorized 10,000,000 shares;
               
 
Issued and outstanding: 2002 — 4,097,318; 2001 — 4,189,499 shares;
    19,617       19,785  
 
Retained earnings
    11,921       9,478  
 
Accumulated other comprehensive income
    355       261  
 
Total shareholders’ equity
  $ 31,893     $ 29,524  
 
   
     
 
 
Total liabilities and shareholders’ equity
  $ 294,973     $ 278,529  
 
   
     
 

See accompanying notes

1


Table of Contents

CITIZENS BANCORP AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
(Dollars in thousand, except per share amounts)

                                   
      Six Months Ended   Three Months Ended
      June 30,   June 30,
     
 
      2002   2001   2002   2001
     
 
 
 
Interest Income:
                               
Loans
  $ 7,096     $ 7,638     $ 3,632     $ 3,823  
Interest on deposits and federal funds sold
    146       237       76       136  
Securities available for sale
    1,210       1,346       588       667  
Securities held to maturity
    221       213       114       123  
 
   
     
     
     
 
Total interest income
  $ 8,673     $ 9,434     $ 4,410     $ 4,749  
Interest Expense:
                               
Deposits
    1,554       2,907       733       1,404  
Borrowed funds
    9       24       3       11  
Repurchase agreements
    165       238       92       113  
 
   
     
     
     
 
Total interest expense
  $ 1,728     $ 3,169     $ 828     $ 1,528  
Net Interest Income
  $ 6,945     $ 6,265     $ 3,582     $ 3,221  
Provisions for credit losses
    (147 )     (246 )     (84 )     (123 )
Net interest income after provision for credit losses
  $ 6,798     $ 6,019     $ 3,498     $ 3,098  
Non-interest Income:
                               
Service charges on deposit accounts
    790       767       395       382  
Other
    1001       727       543       371  
Gain on sales of investments available for sale
    58       0       58       0  
 
   
     
     
     
 
Total non-interest income
  $ 1,849     $ 1,494     $ 996     $ 753  
Non-interest Expense:
                               
Salaries and employee benefits
    2,709       2,463       1,393       1,180  
Occupancy and equipment
    674       629       346       319  
Other
    1,411       1,438       777       793  
 
   
     
     
     
 
Total non-interest expense
  $ 4,794     $ 4,530     $ 2,516     $ 2,292  
Income before income taxes
  $ 3,853     $ 2,983     $ 1,978     $ 1,559  
 
   
     
     
     
 
Income taxes
    (1,410 )     (1,106 )     (657 )     (628 )
Net income
  $ 2,443     $ 1,877     $ 1,321     $ 931  
 
   
     
     
     
 
Per share data:
                               
Basic and diluted earnings per share
  $ 0.59     $ 0.45     $ 0.32     $ 0.22  
Weighted average number of common
                               
Shares outstanding:
                               
 
Basic
    4,135,160       4,186,623       4,117,254       4,189,499  
 
Diluted
    4,137,061       4,186,623       4,118,951       4,189,499  
Return on Average Assets
    1.75 %     1.52 %     1.85 %     1.47 %

See accompanying notes

2


Table of Contents

CITIZENS BANCORP AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
(Unaudited)
(Dollars in Thousands)

                                           
      Six Months Ended June 30, 2002 and 2001
     
                              Accumulated        
      Number of                   Other        
      Common   Common           Comprehensive        
      Shares   Stock   Retained   Income (Loss)        
      Outstanding   Amount   Earnings   Total   Total
     
 
 
 
 
Balance, at December 31, 2000
    4,137,630     $ 20,085     $ 6,971     $ 7     $ 27,063  
COMPREHENSIVE INCOME:
                                       
Net Income
                1,877             1,877  
Other comprehensive income, net of tax:
                                       
 
Unrealized loss on securities, net of reclassification adjustment
                      307       307  
Comprehensive Income
                            2,184  
Issuance of common stock
    51,869       569                   569  
 
   
     
     
     
     
 
Balance, at June 30, 2001
    4,189,499     $ 20,654     $ 8,848     $ 314     $ 29,816  
Balance, at December 31, 2001
    4,105,308     $ 19,785     $ 9,478     $ 261     $ 29,524  
COMPREHENSIVE INCOME:
                                       
Net Income
                2,443             2,443  
Other comprehensive income, net of tax:
                                       
 
Unrealized gain on securities, net of reclassification adjustment
                      94       94  
Comprehensive Income
                            2,537  
Issuance of common stock
    61,589       644                   644  
Repurchase of common stock
    (69,624 )     (813 )                 (813 )
Stock options exercised
    45       1                   1  
 
   
     
     
     
     
 
Balance, at June 30, 2002
    4,097,318     $ 19,617     $ 11,921     $ 355     $ 31,893  

See accompanying notes

3


Table of Contents

CITIZENS BANCORP AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited), (Dollars in thousands)

                             
          Six Months Ended
June 30,
             
                2002   2001
               
 
Cash Flows from Operating Activities
                       
 
Net income
          $ 2,443     $ 1,877  
 
Adjustments to reconcile net income to net cash provided by operating activities:
                       
   
Provision for credit losses
            147       246  
   
Depreciation and amortization
            313       315  
   
Gains on sales of securities available for sale
            (58 )     0  
   
Stock dividends received
            (27 )     (26 )
   
Increase in accrued interest receivable
            (186 )     (22 )
   
Increase (decrease) in accrued interest payable
            (88 )     1  
   
Other
            (771 )     (137 )
 
           
     
 
 
Net cash provided by operating activities
          $ 1,773     $ 2,254  
Cash Flows from Investing Activities
                       
 
Net (increase) decrease in interest bearing deposits in banks
            (441 )     (4,571 )
 
Proceeds from maturities of available for sale securities
            12,000       16,000  
 
Proceeds from sales of available for sale securities
            3,000       0  
 
Proceeds from maturities of securities held to maturity
            185       550  
 
Purchases of securities available for sale
            (19,650 )     (13,100 )
 
Purchases of securities held to maturity
            (962 )     (1,055 )
 
Increase in loans made to customers, net of principal collections
            (8,868 )     (9,540 )
 
Purchases of premises and equipment and other
            (179 )     (604 )
 
           
     
 
 
Net cash provided by investing activities
            ($14,915 )     ($12,320 )
Cash Flows from Financing Activities
                       
 
Net increase in deposits
            5,559       10,453  
 
Net increase in repurchase agreements and other borrowings
            10,526       3,031  
 
Repurchase of common stock
            (813 )     0  
 
Payment of dividends, net of dividends reinvested
            (877 )     (921 )
 
Exercise of stock options
            1       0  
 
           
     
 
 
Net cash used in financing activities
          $ 14,396     $ 12,563  
 
Net decrease in cash and due from banks
          $ 1,254     $ 2,497  
Cash and Due from Banks
                       
 
Beginning of period
            15,054       11,218  
 
End of period
          $ 16,308     $ 13,715  
 
           
     
 
Supplemental Disclosure of Cash Flow Information
                       
 
Interest paid
            1,816       3,168  
 
Income taxes paid
            1,405       1,106  
Supplemental Schedule of Non-cash Investing and Financing Activities
                       
 
Fair value adjustment of securities available for sale, net of tax
            94       307  
 
Issuance of common stock through dividend reinvestment plan
            644       569  

See accompanying notes

4


Table of Contents

CITIZENS BANCORP
Notes to Consolidated Financial Statements (unaudited)

1. BASIS OF PRESENTATION

The interim condensed consolidated financial statements include the accounts of Citizens Bancorp (“Bancorp”), a bank holding company and its wholly owned subsidiary, Citizens Bank (“Bank”) after elimination of intercompany transactions and balances. Substantially all activity of Citizens Bancorp is conducted through its subsidiary bank.

The interim financial statements are unaudited but have been prepared in accordance with accounting principles generally accepted in the United States of America for interim condensed financial information and with instructions to form 10-Q. Accordingly, the condensed interim financial statements do not include all of the information and footnotes required by generally accepted accounting principles. In the opinion of management, all adjustments consisting only of normal recurring accruals necessary for a fair presentation for the interim periods included herein have been made.

The interim condensed consolidated financial statements should be read in conjunction with the December 31, 2001 consolidated financial statements, including notes there to, included in Bancorp’s 2001 Annual Report to shareholders.

2. USE OF ESTIMATES IN THE PREPARATION OF FINANCIALS

The preparation of financial statements, in conformity with accounting principles generally accepted in the United States of America, requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

3. SHAREHOLDERS EQUITY AND NET INCOME PER COMMON SHARE

The Board of Directors declared a $.37 per share dividend to Bancorp shareholders of record on November 14, 2001, payable on January 10, 2002. Through the Dividend Reinvestment Plan (DRIP) 61,589 shares were purchased at a price of $10.47 per share.

Basic earnings per share are based on the average number of common shares outstanding, assuming no dilution. Diluted earnings per common share are computed assuming the exercise of stock options.

                           
      Net Income   Shares   Per Share
      (Numerator)   (Denominator)   Amount
     
 
 
Six months ended June 30, 2002
                       
Basic earnings per share:
                       
 
Net Income
  $ 2,443       4,135,160     $ 0.59  
Effect of dilutive securities:
                       
 
Options
          1,901       -0-  
Diluted earnings per share:
                       
 
Net Income
  $ 2,443       4,137,061     $ 0.59  
Six months ended June 30, 2001
                       
Basic earnings per share:
                       
 
Net Income
  $ 1,877       4,186,623     $ 0.45  
Effect of dilutive securities:
                       
 
Options
          -0-       -0-  
Diluted earnings per share:
                       
 
Net Income
  $ 1,877       4,186,623     $ 0.45  

5


Table of Contents

                           
Three months ended June 30, 2002
                       
Basic earnings per share:
                       
 
Net Income
  $ 1,321       4,117,254     $ 0.32  
Effect of dilutive securities:
                       
 
Options
            1,697       -0-  
Diluted earnings per share:
                       
 
Net Income
  $ 1,321       4,118,951     $ 0.32  
Three months ended June 30, 2001
                       
Basic earnings per share:
                       
 
Net Income
  $ 931       4,189,499     $ 0.22  
Effect of dilutive securities:
                       
 
Options
                   
Diluted earnings per share:
                       
 
Net Income
  $ 931       4,189,499     $ 0.22  

The option price of all outstanding options at June 30, 2001 was in excess of the market price of the stock at that date, making them anti-dilutive.

All per share amounts have been restated to retroactively reflect stock dividends, stock purchased and stock splits previously reported.

4. CONTINGENCIES

Unfunded loan commitments totaled $32.3 million as of June 30, 2002 and $25.9 million as of December 31, 2001.

5. RECENT ACCOUNTING PRONOUNCEMENTS

In June 2001, the FASB issued SFAS No. 143, Accounting for Asset Retirement Obligations. This statement addresses financial accounting and reporting for obligations associated with the retirement of tangible long-lived assets and the associated asset retirement costs. This statement is effective for all fiscal years beginning after June 15, 2002. In August 2001 the FASB issued SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets. The statement addresses financial accounting and reporting for the impairment or disposal of long-lived assets. This statement is effective for fiscal years beginning after December 15, 2001. The Company does not anticipate that the adoption of SFAS Nos. 143 and 144 will have a material effect on its financial position or results of operations.

6


Table of Contents

ITEM 2

MANAGEMENT’S DISCUSSION AND
ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

In addition to historical information, this report contains certain “forward looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. This statement is included for the purpose of availing Bancorp the protection of the safe harbor provisions of this Act. The forward looking statements contained in this report are subject to factors, risks and uncertainties that may cause actual results to differ materially from those projected. Factors that might result in such material difference include, but are not limited to economic conditions, the regulatory environment, rapidly changing technology, new legislation, competitive factors, the interest rate environment and the overall condition of the banking industry. Forward looking statements can be identified by such words as “estimate”, “believe”, “expect”, “intend”, “anticipate”, “should”, “may”, “will”, or other similar words or phrases. Although Bancorp believes that the expectations reflected in such forward looking statements are reasonable, it can give no assurances that such expectations will prove to have been correct. Readers are therefore cautioned not to place undue reliance on such forward looking statements, which reflect management’s analysis only as of the date of the statement. Bancorp does not intend to update these forward looking statements other than in its periodic filings under applicable security laws.

OVERVIEW

Citizens Bank (“the Bank”) was chartered October 1, 1957 (charter #333) by the State of Oregon as a commercial bank. Since its beginning with a single office in Corvallis, Citizens Bank has expanded to an additional nine locations in the four counties of Benton, Linn, Lane, and Yamhill. Branches are located in the communities of Corvallis, Philomath, Albany, Junction City, Veneta, McMinnville, and Harrisburg.

At the January 2002 Board of Directors meeting, the Board approved a plan to expand our branch network into Dallas, Oregon. Plans are now under way to build a new office there, our eleventh. We are excited about our potential to do business in Dallas. We believe that our market penetration will be strong. The Company has located a site for the branch but is waiting for all inspections to be completed before closing. It is anticipated that the branch may open in a temporary building in October. The construction of a permanent building will also commence at that time.

Citizens Bancorp (“Bancorp”), an Oregon Corporation and financial holding company, was formed in 1996 for the purpose of becoming the holding company of Citizens Bank. Bancorp is headquartered in Corvallis, Oregon. Its principal business activities are conducted through its full-service, commercial bank subsidiary, Citizens Bank.

Bancorp operates through a two-tiered corporate structure. At the holding company level the affairs of Bancorp are overseen by a Board of Directors elected by the shareholders of Bancorp at the annual meeting of shareholders. The business of the Bank is overseen by a Board of Directors elected by Bancorp, the sole owner of the Bank. As of the date of this Form 10-Q the respective members of the Board of Directors of the Bank and the Board of Directors of Bancorp are identical.

Bancorp’s culture focuses on the tenets of collaborative leadership, branch autonomy, assertive business development, a positive working environment, a commitment to the community, outstanding customer service, and relationship banking. Management believes that a healthy culture together with a progressive management style will result in constantly improved shareholder value.

Bancorp’s primary goal is to improve shareholder value through increased earnings while maintaining a high level of safety and soundness. Bancorp is committed to independence and long-term performance strategies.

The long-term benefit to Bancorp of its cultural and management style is consistent growth and development of the Bank over time. Risk levels have been greatly reduced because of expertise in loan, investment, operational, and human resource management.

Bancorp’s primary market focus is to provide commercial bank services to businesses, professionals, and individuals. Bancorp emphasizes the development of meaningful customer relationships and a high level of service. Its employees are well-trained banking professionals who are committed to these objectives.

7


Table of Contents

The Bank offers deposit accounts, safe-deposit boxes, consumer loans, commercial loans, agricultural loans, and commercial and residential real estate loans. Commercial loans include operating lines of credit, equipment and real estate financing, capital needs, and other traditional financing products.

The Bank has a growing emphasis in financing farm operations, equipment, and property. The Bank has also emphasized loans to professionals with its professional line of credit products. The Bank’s loan portfolio has some concentrations in real estate secured loans, primarily commercial properties. The Bank also operates a small residential mortgage loan origination department that originates loans and sells them into the secondary market.

Deposit products include regular and “package” checking accounts, savings accounts, certificates of deposit, money market accounts, and IRA accounts. The Bank offers debit cards, check guarantee cards, and ATM cards as well as MasterCard and VISA cards as part of its retail banking services.

The Bank offers extended banking hours in selected locations as well as Saturday banking. ATM machines are also available at ten (10) locations offering 24-hour transaction services, including cash withdrawals, deposits, account transfers, and balance inquiries. The Bank also offers its customers a 24-hour automated telephone service that offers account transfers and balance inquiries. The Bank’s on-line banking product offers services to both individuals and business account customers. Business customers have a comprehensive cash management option. All online users have the availability of the “bill payment” feature. The Bank expects to continually enhance its on-line banking product while maintaining its quality “people to people” customer service. Citizens on-line banking can be reached at www.CitizensEBank.com.

Bancorp reported net income of $1,321,000 in the second quarter ending June 30, 2002, or $.32 per common share, an increase of 41.9% from the second quarter net income of $931,000 in 2001 or $.22 per common share. For the first six months of 2002, Bancorp earned $2,443,000, or $.59 per common share, an increase of 30.2% from the six month 2001 earnings of $1,877,000 or $.45 per common share. The net increase is primarily attributed to the decrease in interest expense on deposits.

LOAN PORTFOLIO

The composition of the loan portfolio was as follows (in thousands):

                   
      June 30, 2002   December 31, 2001
     
 
Commercial
  $ 24,670     $ 22,589  
Agriculture
    14,399       14,727  
Real Estate
               
 
Construction
    18,590       17,885  
 
1-4 Family
    30,364       29,248  
 
Other
    90,138       85,024  
Consumer Loans
    3,870       4,061  
 
   
     
 
 
    182,031       173,534  
Less: net deferred loan fees
    (557 )     (611 )
Total Loans
  $ 181,474     $ 172,923  
Less: allowance for credit losses
    (2,229 )     (2,146 )
 
   
     
 
Net Loans
  $ 179,245     $ 170,777  
 
   
     
 

8


Table of Contents

     Transactions in the allowance for credit losses were as follows for the six months ended June 30, 2002:

                 
    2002   2001
   
 
Balance at beginning of period
  $ 2,146     $ 1,510  
Provision charged to operations
    147       246  
Loans recovered
    9       3  
Loans charged off
    (73 )     (63 )
 
   
     
 
Balance at end of period
  $ 2,229     $ 1,696  
 
   
     
 

It is the policy of the Bank to place loans on nonaccrual after they become 90 days past due unless the loans are well secured and in the process of collection. The Bank may place loans that are not contractually past due or that are deemed fully collateralized on nonaccrual status as a management tool to actively oversee specific loans.

Loans on nonaccrual status as of June 30, 2002 and December 31, 2001 were approximately $98,000 and $703,000 respectively. Loans past due 90 days or more on which the Bank continued to accrue interest were approximately $61,000 at June 30, 2002 and $330,000 at December 31, 2001. There were no loans with modified terms as of June 30, 2002.

INVESTMENT SECURITIES

The amortized cost and estimated book value of the investment securities held by the Bank, including unrealized gains and losses, at June 30, 2002 and December 31, 2001, are as follows (in thousands):

                           
June 30, 2002   Amortized Cost   Estimated Fair Value   Unrealized Gain, net
   
 
 
Available for Sale
                       
U.S. Treasury Securities
                       
 
(Including securities of government agencies And corporations)
  $ 61,066     $ 61,650     $ 584  
Held to Maturity
                       
Obligations of State and Political Subdivisions
  $ 10,834     $ 11,214     $ 380  
                           
December 31, 2001   Amortized Cost   Estimated Fair Value   Unrealized Gain, net
   
 
 
Available for Sale
                       
U.S. Treasury Securities
                       
 
(Including securities of government agencies And corporations)
  $ 56,504     $ 56,932     $ 428  
Held to Maturity
                       
Obligations of State and Political Subdivisions
  $ 10,051     $ 10,244     $ 193  

9


Table of Contents

MATERIAL CHANGES IN FINANCIAL CONDITION

Changes in the balance sheet for the six months ended June 30, 2002 include an increase in total assets, primarily in loans and securities available for sale and an increase in liabilities primarily in repurchase agreements and savings and interest bearing demand deposits.

At June 30, 2002, total assets increased 5.9% or approximately $16.4 million over total assets at December 31, 2001. Major components of the change in assets were:

          $1.3 million increase in cash and due from banks
 
          $5.5 million increase in investment securities
 
          $8.5 million increase in net loans

Loans were generally made to customers within the Company’s market area. The increases were funded by an increase in deposits, repurchase agreements and other borrowings.

The Company experienced a growth in deposits, repurchase agreements, and other borrowings which represent treasury tax and loan deposits during the six months ended June 30, 2002, specifically as follows:

          Demand deposits increased $.715 million
 
          Savings and interest bearing deposits increased $9.2 million
 
          Time certificates of deposits decreased $4.4 million
 
          Repurchase agreements increased $9.5 million
 
          Other borrowings, consisting of the treasury tax and loan deposits, increased $1.0 million

Management believes the growth in deposits and repurchase agreements is a result of continuing penetration into the market area as a result of its emphasis on customer service, its relationship style of banking and on continuing difficulties in the stock market. The decrease in time certificates of deposits was a result of management’s decision not to pay above-market rates for time deposits in competition with other financial institutions when liquidity was well within its established asset-liability management guidelines. The increase in other borrowings is attributable to an increase in tax deposits.

MATERIAL CHANGES IN RESULTS OF OPERATIONS

The Company reported net income of approximately $2,443,000 or $.59 per common share, for the six months ended June 30, 2002, compared to net income of approximately $1,877,000 or $.45 per common share, for the same period in 2001. This represents an increase in net income of 30.2%. Net income for the quarter ended June 30, 2002, was approximately $1,321,000 or $.32 net income per common share, compared to net income of approximately $931,000, or $.22 per common share, for the same period in 2001. This represents an increase in net income of 41.9%. The increase during this period was primarily attributable to a decrease in interest expense.

Total interest income decreased approximately $761,000 or 8.1% for the six months and $339,000 or 7.1% for the three months ended June 30, 2002 as compared to the same periods in 2001. These decreases for both the six-month and three-month periods were primarily the result of a decrease in interest income on loans and security investments. The decrease is directly related to the overall decrease in market rates from the comparable periods in 2001 which offset the earnings on increased levels of loans and investments.

Total interest expense decreased approximately $1,441,000 or 45.5% for the six months and $700,000 or 45.8% for the three months ended June 30, 2002 as compared to the same periods in 2001. The decrease in interest expense for these periods was the result of lower interest rates paid on deposits resulting from overall market rate decreases compared to the same periods in 2001. The effect of the rate decrease was greater than interest expense related to increased levels of deposits.

Net interest income for the six months and three months ended June 30, 2002 was up $680,000 or 10.9% and $361,000 or 11.2%, respectively, from the comparable periods in 2001, as the average rate differences on interest bearing liabilities exceeded the rate differences on interest earning assets.

Total non-interest income increased approximately $355,000 or 23.8% for the six months and $243,000 or 32.3% for the three months ended June 30, 2002 as compared to the same periods in 2001. The primary increases were due to the gain on sale of a security investment available for sale, earnings on insurance contracts on executive

10


Table of Contents

officers purchased in late 2001, an increase in merchant bankcard income, ATM fees, and service charges on deposit accounts resulting from increases in volume and customer relationships.

Total non-interest expense increased $264,000 or 5.8% for the six months and $224,000 or 9.8% for the three months ended June 30, 2002, as compared to the same periods in 2001. Non-interest expense increased as a result of routine adjustments in staff salaries, salary expense related to the hiring of a manager and loan officer for the planned Dallas branch, and expenses associated with technology enhancements, products and occupancy.

CREDIT LOSS PROVISION

The Bank maintains an allowance for credit losses on loans that occur from time to time as an incidental part of the business of banking. Loans are charged against this allowance for credit losses which is adjusted periodically to reflect changing loan volumes, risk potential in the portfolio and general economic conditions. Additions to the allowance for credit losses are made through a charge against income.

During the first six months ended June 30, 2002, the Bank funded the allowance for credit losses $147,000 from operations as compared to $246,000 for the same six month period in 2001. For the three month period ending June 30, 2002, the Bank funded the allowance for credit losses $84,000 as compared to $123,000 for the same three month period in 2001. The Bank decreased the provision for credit losses based on its analysis of delinquencies, loan types, loan classifications, and other factors affecting the loan portfolio at June 30, 2002. The Bank experienced $73,000 in credit losses and $9,000 in recoveries for the six months ended June 30, 2002 and $60,000 in net losses for the same period ended June 30, 2001. Historically, the Bank’s loan charge-off levels have been very low compared to its peers. Management believes that the allowance for credit losses at June 30, 2002 of $2,229,000 or 1.22% of total loans is adequate.

The provision for credit losses represents charges made to operating expenses to maintain an appropriate allowance for credit losses. Management considers various factors in establishing an appropriate allowance. These factors include an assessment of the financial condition of the borrower, a determination of the borrower’s ability to service the debt from cash flow, a conservative assessment of the value of the underlying collateral, the condition of the specific industry of the borrower, the economic health of the local community, a comprehensive analysis of the levels and trends of loan types, and a review of past due and classified loans.

It is Bank policy that once each quarter, Bank management makes recommendations to the Board regarding the adequacy of the Bank’s allowance for credit losses and the amount of the provision that should be charged against earnings for the next three months. Management’s recommendations are based on an internal loan review process to determine specific potential loss factors on classified loans, risk factor of loan grades, historical loss factors derived from actual net charge-off experience, trends in non-performing loans and other potential risks in the loan portfolio such as industry concentration, the local economy and the volume of loans.

Management uses a loan grading system wherein loan officers assign a risk grade to each of their loans at inception and at intervals based on receipt of financial information, renewal, or when there is an indication that a credit may have improved or weakened. The risk grades in the loan portfolio are used in determining a factor that is used in analyzing the adequacy of the allowance for credit losses.

The Bank’s policy is to charge off loans when, in management’s opinion, the loan or a portion of the loan is deemed uncollectible following a concerted collection effort. Management continues to pursue collection after a loan is charged-off until all possibilities for collection have been exhausted.

LIQUIDITY AND CAPITAL RESOURCES

Bancorp’s subsidiary, the Bank, has adopted policies to maintain a relatively liquid position to enable it to respond to changes in the Bank’s financial environment. Generally, the Bank’s major sources of liquidity are customer deposits, sales and maturities of securities, the use of borrowing lines with correspondent banks including Federal Home Loan bank borrowings, loan repayments and net cash provided by operating activities.

The analysis of liquidity should also include a review of the changes that appear in the consolidated statement of cash flows for the first six months of 2002. The statement of cash flows includes operating, investing and financing categories. Operating activities include net income which is adjusted for non-cash items and increases or decreases in cash due to certain changes in assets and liabilities. Investing activities consist primarily of both

11


Table of Contents

proceeds from maturities and purchases of securities, and the net growth in loans. Financing activities present the cash flows associated with the Bank’s deposit accounts.

Management believes that the Bank’s existing sources of liquidity will enable the Bank to fund its requirements in the normal course of business.

As of June 30, 2002, shareholders’ equity totaled $31,893,000 as compared to $29,524,000 at December 31, 2001, an increase of 8.0%. This increase in equity was primarily due to the Company’s net income.

The total number of shares of Bancorp’s common stock that may be issued upon the exercise of all options granted under the Incentive Stock Option Plan may not exceed in the aggregate four percent (4%) of Bancorp’s issued and outstanding shares of common stock. As of July 31, 2002 Bancorp’s issued and outstanding shares totaled 4,089,259, so the maximum number of shares issuable under the Incentive Stock Option Plan was 163,570 on that date. As of July 31, 2002, options for 82,500 shares had been granted, options for 45 shares exercised, and options for 500 shares expired under this Plan.

The total number of shares of Bancorp’s common stock that may be issued under the Stock Bonus Plan may not exceed in the aggregate one percent (1%) of Bancorp’s issued and outstanding shares of common stock. As of July 31, 2001 Bancorp’s issued and outstanding shares totaled 4,089,259, so the maximum number of shares issuable under the Stock Bonus Plan was 40,893 on that date. As of July 31, 2002 no stock had been issued under this Plan.

Capital ratios for the Company were as follows as of the dates indicated:

                         
    Minimum   Bancorp
    Capital  
    Standards   June 30, 2002   December 31, 2001
   
 
 
Tier 1 Leverage Ratio
    4 %     10.98 %     10.48 %
Tier 1 Risk Based Capital Ratio
    4 %     15.31 %     15.08 %
Total Risk Based Capital Ratio
    8 %     16.40 %     16.19 %

ITEM 3. QUANTITATIVE & QUALITATIVE ANALYSIS ABOUT MARKET RISK

Interest rate, credit, and operations risks are the most significant market risks impacting the Bank’s performance. The Bank relies on loan review, prudent loan underwriting standards and an adequate allowance for credit losses to mitigate credit risk.

The Bank uses an asset/liability management simulation model to measure interest rate risk. The model quantifies interest rate risk through simulating forecasted net interest income over a 12 month time period under various rate scenarios, as well as monitoring the change in the present value of equity under the same rate scenarios. The present value of equity is defined as the difference between the market value of current assets less current liabilities. By measuring the change in the present value of equity under different rate scenarios, management is able to identify interest rate risk that may not be evident in simulating changes in forecasted net interest income.

The Bank is currently slightly asset sensitive, meaning that interest earning assets mature or reprice more quickly than interest-bearing liabilities in a given period. An increase or decrease in market rates of interest will not materially impact net interest income.

It should be noted that the simulation model does not take into account future management actions that could be undertaken if there were a change in actual market interest rate during the year. Also, certain assumptions are required to perform modeling simulations that my have significant impact on the results. These include assumptions regarding the level of interest rates and balance changes on deposit products that do not have stated maturities. These assumptions have been developed through a combination of industry standards and future expected pricing behavior. The model also includes assumptions about changes in the composition or mix of the balance sheet. The results derived from the simulation model could vary significantly by external factors such as changes in the prepayment assumptions, early withdrawals of deposits and competition. Management has assessed these risks and believes that there has been no material change since December 31, 2001.

12


Table of Contents

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS
     
       None

ITEM 2. CHANGES IN SECURITIES
     
       None

ITEM 3. DEFAULTS UPON SENIOR SECURITIES
     
       None

ITEM 4. SUBMISSION OF MATTERS TO VOTE OF SECURITY HOLDERS

        (a)    April 16, 2002, Annual Meeting
 
        (b)    Need not be completed
 
        (c)    The following matters were voted upon at the Annual Meeting of Shareholders on April 16, 2002
     
          (1) The re-election of three (3) Directors for terms expiring in 2005 or until their successors have been elected and qualified.
     
                 Directors:

                                 
Rosetta C. Venell   Scott Fewel   Duane Sorensen

   
   
 
Votes cast for:     2,910,943     Votes cast for:     2,891,057     Votes cast for:     2,910,943  
Votes withheld:     598     Votes withheld:     20,483     Votes withheld:     8,306  
               
  Directors continuing in office are Eric Thompson (term expires 2003), James E. Richards (term expires 2003), Jock Gibson (term expires 2003), William V. Humphreys (term expires 2004), and Sidney A. Huwaldt (terms expires 2004).

ITEM 5. OTHER INFORMATION

     None

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

        (a)    Exhibits
     
         The following exhibit is filed as part of this report.
 
          99.1 Certification of Chief Executive Officer and Chief Financial Officer

        (b)    Reports on Form 8-K
     
          None

13


Table of Contents

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.
     
Date: August 9, 2002    /s/  William V. Humphreys
   
  By: William V. Humphreys
  President and
Chief Executive Officer
 
Date: August 9, 2002    /s/  Lark E. Wysham
   
  By: Lark E. Wysham
  Senior Vice President and
Chief Financial Officer

14