UNITED
STATES
|
SECURITIES
AND EXCHANGE COMMISSION
|
WASHINGTON,
DC 20549
|
FORM
10-Q
|
ý
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
COMMERCIAL NATIONAL FINANCIAL
CORPORATION
|
(Exact name of registrant as
specified in its charter)
|
PENNSYLVANIA
|
25-1623213
|
||
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
900 LIGONIER STREET LATROBE,
PA
|
15650
|
(Address
of principal executive offices)
|
(Zip
Code)
|
CLASS
|
OUTSTANDING AT MAY 1,
2009
|
Common
Stock, $2 Par Value
|
2,870,753
Shares
|
Page
|
|||
Consolidated
Statements of Financial Condition
|
3
|
||
Consolidated
Statements of Income
|
4
|
||
Consolidated
Statements of Changes in
|
|||
Shareholders'
Equity
|
5
|
||
Consolidated
Statements of Cash Flows
|
6
|
||
Notes
to Consolidated Financial Statements
|
7
|
ITEM
2.Management's Discussion and Analysis of Financial Condition and Results
of Operations
|
122
|
ITEM
3.Quantitative and Qualitative Disclosures about Market Risk
|
166
|
ITEM
4.Controls and Procedures
|
177
|
ITEM
4T.Controls and Procedures
|
177
|
ITEM
1.Legal Proceedings
|
188
|
|
ITEM
1A.Risk Factors
|
18
|
|
ITEM
2.Unregistered Sales of Equity Securities and Use of
Proceeds
|
181
|
|
ITEM
3.Defaults Upon Senior Securities
|
188
|
|
ITEM
4.Submission of Matters to a Vote of Security Holders
|
188
|
|
ITEM
5.Other Information
|
188
|
|
ITEM
6.Exhibits
|
199
|
|
Signatures
|
200
|
|
COMMERCIAL
NATIONAL FINANCIAL CORPORATION
|
||||||||
CONSOLIDATED
STATEMENTS OF FINANCIAL CONDITION
|
||||||||
(dollars
in thousands, except share amounts)
|
||||||||
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
(unaudited)
|
||||||||
ASSETS
|
||||||||
Cash and due from
banks
|
$ | 10,677 | $ | 7,111 | ||||
Interest bearing deposits with
banks
|
29 | 21 | ||||||
Total cash and cash
equivalents
|
10,706 | 7,132 | ||||||
Investment securities available
for sale
|
127,545 | 114,771 | ||||||
Restricted investments in bank
stock
|
4,567 | 3,967 | ||||||
Loans
receivable
|
210,643 | 215,933 | ||||||
Allowance for loan
losses
|
(1,806 | ) | (1,821 | ) | ||||
Net loans
|
208,837 | 214,112 | ||||||
Premises and equipment,
net
|
3,592 | 3,549 | ||||||
Investment in life
insurance
|
14,676 | 14,555 | ||||||
Other assets
|
2,808 | 2,413 | ||||||
Total assets
|
$ | 372,731 | $ | 360,499 | ||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
||||||||
Deposits (all
domestic):
|
||||||||
Non-interest
bearing
|
$ | 67,381 | $ | 67,067 | ||||
Interest
bearing
|
195,935 | 190,020 | ||||||
Total deposits
|
263,316 | 257,087 | ||||||
Short-term
borrowings
|
35,000 | 31,175 | ||||||
Long- term
borrowings
|
30,000 | 30,000 | ||||||
Other
liabilities
|
3,579 | 3,169 | ||||||
Total liabilities
|
331,895 | 321,431 | ||||||
Shareholders'
equity:
|
||||||||
Common stock, par value $2 per
share; 10,000,000
|
||||||||
shares authorized; 3,600,000
issued; 2,872,753 and
|
||||||||
2,880,953 shares outstanding in
2009 and 2008
|
7,200 | 7,200 | ||||||
Retained
earnings
|
42,254 | 41,616 | ||||||
Accumulated other comprehensive
income
|
3,747 | 2,490 | ||||||
Treasury stock, at cost,
727,247and 719,047 shares in 2009 and 2008
|
(12,365 | ) | (12,238 | ) | ||||
Total shareholders'
equity
|
40,836 | 39,068 | ||||||
Total liabilities
and
|
||||||||
shareholders'
equity
|
$ | 372,731 | $ | 360,499 | ||||
COMMERCIAL
NATIONAL FINANCIAL CORPORATION
|
||||||||
CONSOLIDATED
STATEMENTS OF INCOME
|
||||||||
(Dollars
in thousands, except per share data)
|
||||||||
Three
Months Ended
|
Three
Months Ended
|
|||||||
March
31
|
March
31
|
|||||||
2009
|
2008
|
|||||||
(unaudited)
|
(unaudited)
|
|||||||
INTEREST
INCOME:
|
||||||||
Interest and fees on
loans
|
$ | 3,089 | $ | 3,376 | ||||
Interest and dividends on
investments:
|
||||||||
Taxable
|
1,923 | 1,621 | ||||||
Exempt from federal income
tax
|
13 | 33 | ||||||
Other
|
1 | 12 | ||||||
Total interest
income
|
5,026 | 5,042 | ||||||
INTEREST
EXPENSE
|
||||||||
Interest on
deposits
|
869 | 1,555 | ||||||
Interest on short-term
borrowings
|
58 | 131 | ||||||
Interest on long- term
borrowings
|
285 | 229 | ||||||
Total interest
expense
|
1,212 | 1,915 | ||||||
NET
INTEREST INCOME
|
3,814 | 3,127 | ||||||
PROVISION
FOR LOAN LOSSES
|
- | - | ||||||
NET
INTEREST INCOME AFTER
|
||||||||
PROVISION FOR LOAN
LOSSES
|
3,814 | 3,127 | ||||||
OTHER
INCOME
|
||||||||
Asset management and trust
income
|
247 | 257 | ||||||
Service charges on deposit
accounts
|
139 | 150 | ||||||
Other service charges and
fees
|
202 | 207 | ||||||
Income from investment in life
insurance
|
146 | 140 | ||||||
Other income
|
50 | 45 | ||||||
Total other income
|
784 | 799 | ||||||
OTHER
EXPENSES
|
||||||||
Salaries and employee
benefits
|
1,434 | 1,445 | ||||||
Net occupancy
expense
|
208 | 199 | ||||||
Furniture and equipment
expense
|
123 | 134 | ||||||
Pennsylvania shares
tax
|
130 | 133 | ||||||
Legal and
professional
|
123 | 113 | ||||||
Other expense
|
770 | 784 | ||||||
Total other
expenses
|
2,788 | 2,808 | ||||||
INCOME
BEFORE INCOME TAXES
|
1,810 | 1,118 | ||||||
Income tax expense
|
541 | 302 | ||||||
NET
INCOME
|
$ | 1,269 | $ | 816 | ||||
Average
shares outstanding
|
2,876,191 | 3,028,813 | ||||||
EARNINGS
PER SHARE, BASIC
|
$ | 0.44 | $ | 0.27 | ||||
Dividend
declared per share
|
$ | 0.22 | $ | 0.20 |
COMMERCIAL
NATIONAL FINANCIAL CORPORATION
|
||||||||||||||||||||
CONSOLIDATED
STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
|
||||||||||||||||||||
(dollars
in thousands, except per share data)
|
||||||||||||||||||||
Accumulated
|
||||||||||||||||||||
Other
|
Total
|
|||||||||||||||||||
Common
|
Retained
|
Treasury
|
Comprehensive
|
Shareholders’
|
||||||||||||||||
Stock
|
Earnings
|
Stock
|
Income
|
Equity
|
||||||||||||||||
(unaudited)
|
||||||||||||||||||||
Balance
at December 31, 2008
|
$ | 7,200 | $ | 41,616 | $ | (12,238 | ) | $ | 2,490 | $ | 39,068 | |||||||||
Comprehensive
Income
|
||||||||||||||||||||
Net
income
|
- | 1,269 | - | - | 1,269 | |||||||||||||||
Other
comprehensive gain, net of tax:
|
||||||||||||||||||||
Unrealized net gains on
securities
|
- | - | - | 1,257 | 1,257 | |||||||||||||||
Total
Comprehensive Income
|
2,526 | |||||||||||||||||||
Cash
dividends declared
|
||||||||||||||||||||
$0.22
per share
|
- | (631 | ) | - | - | (631 | ) | |||||||||||||
Treasury
shares purchased
|
- | - | (127 | ) | - | (127 | ) | |||||||||||||
Balance
at March 31, 2009
|
$ | 7,200 | $ | 42,254 | $ | (12,365 | ) | $ | 3,747 | $ | 40,836 | |||||||||
(unaudited)
|
||||||||||||||||||||
Balance
at December 31, 2007
|
$ | 7,200 | $ | 40,505 | $ | (10,681 | ) | $ | 1,437 | $ | 38,461 | |||||||||
Comprehensive
Income
|
||||||||||||||||||||
Net
income
|
- | 816 | - | - | 816 | |||||||||||||||
Other
comprehensive gain, net of tax:
|
||||||||||||||||||||
Unrealized net gains on
securities
|
- | - | - | 831 | 831 | |||||||||||||||
Total
Comprehensive Income
|
1,647 | |||||||||||||||||||
Cumulative
effect accounting adjustment
|
||||||||||||||||||||
on
benefit plan reserve (See note 1)
|
- | (431 | ) | - | - | (431 | ) | |||||||||||||
Cash
dividends declared
|
||||||||||||||||||||
$0.20
per share
|
- | (606 | ) | - | - | (606 | ) | |||||||||||||
Balance
at March 31, 2008
|
$ | 7,200 | $ | 40,284 | $ | (10,681 | ) | $ | 2,268 | $ | 39,071 |
COMMERCIAL
NATIONAL FINANCIAL CORPORATION
|
||||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||
(dollars
in thousands)
|
||||||||
(unaudited)
|
||||||||
For
Three Months
|
||||||||
Ended
March 31
|
||||||||
2009
|
2008
|
|||||||
OPERATING
ACTIVITIES
|
||||||||
Net income
|
$ | 1,269 | $ | 816 | ||||
Adjustments to reconcile net
income to net cash provided by
|
||||||||
operating
activities:
|
||||||||
Depreciation and
amortization
|
100 | 103 | ||||||
Amortization of
intangibles
|
24 | 24 | ||||||
Net accretion of loans and
securities
|
(110 | ) | (79 | ) | ||||
Income from investment in life
insurance
|
(146 | ) | (140 | ) | ||||
Increase in other
assets
|
(421 | ) | (88 | ) | ||||
Decrease in other
liabilities
|
(214 | ) | (209 | ) | ||||
Net cash provided by operating
activities
|
502 | 427 | ||||||
INVESTING
ACTIVITIES
|
||||||||
Increase
in federal funds sold
|
- | (3,950 | ) | |||||
Purchase
of securities
|
(19,960 | ) | - | |||||
Maturities and calls of
securities
|
9,204 | 5,076 | ||||||
Purchase of restricted
investments in bank stock
|
(600 | ) | (650 | ) | ||||
Redemption of restricted
investments in bank stock
|
- | 25 | ||||||
Net decrease in
loans
|
5,272 | 6,155 | ||||||
Proceeds from sale of foreclosed
real estate
|
2 | - | ||||||
Purchase of premises and
equipment
|
(142 | ) | (97 | ) | ||||
Net cash provided by (used in)
investing activities
|
(6,224 | ) | 6,559 | |||||
FINANCING
ACTIVITIES
|
||||||||
Net increase (decrease) in
deposits
|
6,229 | (14,430 | ) | |||||
Increase in other short-term
borrowings
|
3,825 | 6,825 | ||||||
Dividends paid
|
(631 | ) | (606 | ) | ||||
Purchase
of treasury stock
|
(127 | ) | - | |||||
Net cash provided by (used in)
financing activities
|
9,296 | (8,211 | ) | |||||
Increase (decrease) in cash and
cash equivalents
|
3,574 | (1,225 | ) | |||||
Cash
and cash equivalents at beginning of year
|
7,132 | 9,929 | ||||||
Cash
and cash equivalents at end of quarter
|
$ | 10,706 | $ | 8,704 | ||||
Supplemental
disclosures of cash flow information:
|
||||||||
Cash paid during the period
for:
|
||||||||
Interest
|
$ | 1,272 | $ | 2,003 | ||||
Income Taxes
|
$ | 510 | $ | 280 |
(dollars
in thousands)
|
||||||||
2009
|
2008
|
|||||||
Allowance
balance January 1
|
$ | 1,821 | $ | 1,869 | ||||
Provision
charged to operating expenses
|
0 | 0 | ||||||
Recoveries
on previously charged off loans
|
0 | 9 | ||||||
Loans
charged off
|
(15 | ) | (46 | ) | ||||
Allowance
balance March 31
|
$ | 1,806 | $ | 1,832 |
For three months
|
|||
ended March 31
|
|||
2009
|
2008
|
||
Net
unrealized gains on
|
|||
securities
available for sale
|
$ 1,904
|
$ 1,258
|
|
Tax
effect
|
(647)
|
(427)
|
|
Net
of tax amount
|
$ 1,257
|
$ 831
|
ITEM
2.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
|
AND
RESULTS OF OPERATIONS
|
TOTAL
AMOUNT COMMITTED
|
Financial
instruments whose contractual amounts represent credit
risk:
|
|||
Commitments to extend
credit
|
$33,156
|
||
Standby letters of
credit
|
448
|
||
Financial standby letters of
credit
|
2,357
|
||
At
or For the
Three
months ended
|
At
or For the
Year
ended
|
|||||||
March 31, 2009
|
December 31, 2008
|
|||||||
(dollars
in thousands)
|
||||||||
Non-performing
loans:
|
||||||||
Loans on non-accrual
basis
|
$ | 138 | $ | 29 | ||||
Past due loans > 90
days
|
- | - | ||||||
Renegotiated
loans
|
3,560 | 3,566 | ||||||
Total non-performing
loans
|
3,698 | 3,595 | ||||||
Foreclosed
real estate
|
612 | 614 | ||||||
Total non-performing
assets
|
$ | 4,310 | $ | 4,209 | ||||
Loans
outstanding at end of period
|
$ | 210,643 | $ | 215,933 | ||||
Average
loans outstanding (year-to-date)
|
$ | 212,977 | $ | 219,000 | ||||
Non-performing
loans as a percent of total loans
|
1.76 | % | 1.66 | % | ||||
Provision
for loan losses
|
$ | 0 | $ | 15 | ||||
Net
charge-offs
|
$ | 15 | $ | 63 | ||||
Net
charge-offs as a percent of average loans
|
0.01 | % | 0.03 | % | ||||
Provision
for loan losses as a percent of net charge-offs
|
0.00 | % | 23.81 | % | ||||
Allowance
for loan losses
|
$ | 1,806 | $ | 1,821 | ||||
Allowance
for loan losses as a percent of average loans outstanding
|
0.85 | % | 0.83 | % |
Percent
|
||
of
Adjusted
|
||
Amount
|
Assets
|
|
Tier
I Capital
|
$ 36,710
|
17.60%
|
Tier
I Capital Requirement
|
8,345
|
4.00
|
Total
Equity Capital
|
$ 38,517
|
18.46%
|
Total
Equity Capital Requirement
|
16,690
|
8.00
|
Leverage
Capital
|
$ 36,710
|
10.01%
|
Leverage
Requirement
|
14,675
|
4.00
|
|
ITEM
3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET
RISK
|
ISSUER
PURCHASES OF EQUITY SECURITIES
|
||||
Period
|
(a)
Total Number of Shares Purchased
|
(b)
Average Price Paid per Share
|
(c)
Total Number of Shares Purchased as Part of Publicly Announced
Plans
|
(d)
Maximum Number of Shares that May Yet Be Purchased Under the
Plans
|
January
1- January
31
|
3,000
|
15.42
|
3,000
|
131,826
|
February
1 –February 28
|
4,200
|
15.65
|
4,200
|
127,626
|
March
1-
March
31
|
1,000
|
15.00
|
1,000
|
126,626
|
Total
|
8,200
|
15.49
|
8,200
|
126,626
|
Exhibit
Number
|
Description
|
Page
Number or
Incorporated
by
Reference to
|
3.1
|
Articles
of Incorporation
|
Exhibit
C to Form S-4 Registration Statement Filed April 9,
1990
|
3.2
|
By-Laws
of Registrant
|
Exhibit
D to Form S-4 Registration Statement Filed April 9,
1990
|
3.3
|
Amendment
to Articles of Incorporation
|
Exhibit
A to definitive Proxy Statement filed for the special meeting of
shareholders held September 18, 1990
|
3.4
|
Amendment
to Articles of Incorporation
|
Exhibit
A to definitive Proxy Statement filed for the meeting of shareholders held
on April 15, 1997
|
3.6
|
Amendment
to Articles of Incorporation
|
Exhibit
A to definitive Proxy Statement filed for the meeting of shareholders held
September 21, 2004
|
3.8
|
Amendment
to the Bylaws of Registrant
|
Exhibit
3.8 to Form 10-Q for the quarter
ended
September 30, 2004
|
10.1
|
Amended
and Restated Employment agreement between Gregg E. Hunter and Commercial
Bank & Trust of PA
|
Exhibit
10.1 to Form 10-K for the yesr ended December 31, 2008
|
10.3
|
Mutual
Release and Non-Disparagement Agreement between Commercial Bank of
Pennsylvania and Louis T. Steiner
|
Exhibit
10.3 to Form 10-K for the year ended December 31, 2003
|
10.4
|
Stock
Purchase Agreement between the Corporation and all of the Shareholders of
Ridge Properties, Inc.
|
Exhibit
10.4 to Form 10-Q for the quarter ended June 30, 2008
|
31.1
|
Rule
13a-15(e) and 15d-15(e) Certification of Chief Executive
Officer
|
Filed
herewith
|
31.2
|
Rule
13a-15(e) and 15d-15(e) Certification of Chief Financial
Officer
|
Filed
herewith
|
32.1
|
Section
1350 Certification of the Chief Executive Officer
|
Filed
herewith
|
32.2
|
Section
1350 Certification of the Chief Financial Officer
|
Filed
herewith
|
COMMERCIAL
NATIONAL FINANCIAL CORPORATION
|
|
(Registrant)
|
|
Dated: May
11, 2009
|
/s/
Gregg E. Hunter
|
Gregg
E. Hunter, Vice Chairman
|
|
President
and Chief Executive Officer
|
|
Dated: May
11, 2009
|
/s/
Thomas D. Watters
|
Thomas
D. Watters, Senior Vice President and
|
|
Chief
Financial Officer
|
|