Attached files

file filename
8-K - FORM 8-K - CNB CORP /MI/k50621e8vk.htm
Exhibit 99
Quarterly Shareholder Brochure of CNB Corporation
August 1, 2011
Dear Shareholder,
As reflected on the consolidated financial statement accompanying this message, management’s efforts for the first six months of 2011 have been focused on problem loan resolution. After three years of working through these problem loans the strategy now is to move deliberately toward final resolution by year-end, where possible. This will include writing down balances and acknowledging additional loan loss provision on some loans, along with loan charge-offs, as well as liquidating the remaining bank-owned real estate. This strategy, admittedly, will likely have a negative impact on earnings. However, looking beyond 2011, this will allow management to focus on growing the bank and support improved earnings in 2012; moving the corporation closer to its goal of being able to resume the payment of dividends on a sustainable basis.
In spite of the challenges presented by the problem loans, there is cause for optimism; core earnings have remained strong. Had the $700,000 loan loss provision and the $248,000 in maintenance, insurance, taxes and attorney fees associated with problem loans through June 30, 2011 not be necessary, these amounts would have been included in earnings and resulted in after-tax net income of approximately $908,000, or a 0.72% return on assets. Applying this same methodology to financial performance in 2009 and 2010, core earnings would have been at a comparable level and returning to this level of profitability remains a primary goal.
Additionally, summer has arrived in northern Michigan and early indications are that it is going to be a good one!
As always, my door is open and I continue to encourage shareholders to stop by or call if you have any questions, comments or concerns.
Very truly yours,
Susan A. Eno
President & CEO


 

                 
    June 30,  
    2011     2010  
ASSETS
               
Cash and due from banks
  $ 3,842     $ 2,566  
Interest-bearing deposits with other financial institutions
    11,082       15,954  
Federal funds sold
    0       0  
 
           
Total cash and cash equivalents
    14,924       18,520  
 
               
Time deposits with other financial institutions
    9,806       8,795  
Securities available for sale
    71,065       48,768  
Securities held to maturity (market value of $7,699 in 2010 and $8,177 in 2010)
    7,116       7,825  
Other securities
    997       1,008  
 
           
Total investment securities
    79,178       57,601  
 
               
Loans
    126,954       142,927  
Less allowance for loan losses
    (2,090 )     (1,215 )
 
           
Loans, Net
    124,864       141,712  
 
               
Premises and equipment, net
    5,334       5,717  
Other assets
    14,149       12,652  
 
           
Total assets
  $ 248,255     $ 244,997  
 
           
 
               
 
               
LIABILITIES
               
Deposits
               
Noninterest-bearing demand
  $ 46,631     $ 39,879  
Interest-bearing deposits
    175,970       179,477  
 
           
Total deposits
    222,601       219,356  
 
               
Other liabilities
    4,353       4,563  
 
           
Total liabilities
    226,954       223,919  
 
               
 
               
SHAREHOLDERS’ EQUITY
               
Common Stock
    3,030       3,030  
Surplus
    19,499       19,499  
Retained Earnings and Accumulated other Comprehensive Income/(Loss)
    (1,228 )     (1,451 )
 
           
Total shareholders’ equity
    21,301       21,078  
 
           
 
               
Total liabilities and shareholders’ equity
  $ 248,255     $ 244,997  
 
           


 

                         
    in thousands of dollars  
       
    Six months ended June 30,  
    2011     2010     2009  
INTEREST INCOME
                       
Interest and fees on loans
  $ 3,884     $ 4,466     $ 5,234  
Interest on securities:
                       
Taxable
    549       476       751  
Tax exempt
    246       278       254  
Other interest income
    106       115       119  
 
                 
Total interest income
    4,785       5,335       6,358  
 
                       
INTEREST EXPENSE ON DEPOSITS
    792       1,129       1,921  
 
                       
NET INTEREST INCOME
    3,993       4,206       4,437  
Provision for loan losses
    700       375       500  
 
                 
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
    3,293       3,831       3,937  
 
                 
 
                       
NONINTEREST INCOME
                       
 
                       
Service charges and fees
    498       515       542  
Net realized gains from sale of loans
    67       80       272  
Loan servicing fees, net of amortization
    46       45       (75 )
Gains on life insurance proceeds
    0       189       0  
Gain on sale of investment securities
    0       5       620  
Other income
    274       170       191  
 
                 
Total noninterest income
    885       1,004       1,550  
 
                 
 
                       
NONINTEREST EXPENSES
                       
Salaries and benefits
    1,966       1,959       2,076  
Occupancy
    502       496       546  
FDIC insurance premiums
    219       262       374  
Expenses relating to ORE property
    204       265       288  
Other expenses
    1,038       952       1,012  
 
                 
Total noninterest expenses
    3,929       3,934       4,296  
 
                 
 
                       
INCOME BEFORE INCOME TAXES
    249       901       1,191  
Income tax expense
    (33 )     129       64  
 
                 
NET INCOME
  $ 282     $ 772     $ 1,127  
 
                 
 
                       
BASIC NET INCOME PER SHARE
  $ 0.23     $ 0.64     $ 0.93  
 
                 
 
                       
Return on Average Assets
    0.22 %     0.62 %     0.87 %
Return on Average Equity
    2.69 %     7.47 %     11.72 %