10-Q 1 fnb_2q08.htm FORM 10Q

SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549

FORM 10-Q

Quarterly Report
Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934

 

For the Quarterly Period Ended June 30, 2008

 

FNB BANCORP

(Exact name of registrant as specified in its charter)

 

California

(State or other jurisdiction of incorporation)


 

 

000-49693

92-2115369

(Commission File Number)

(IRS Employer Identification No.)


 

 

975 El Camino Real, South San Francisco, California

94080

(Address of principal executive offices)

(Zip Code)

Registrant’s telephone number, including area code:          (650) 588-6800

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 o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

 

 

 

 

 

Large accelerated filer o

 

Accelerated filer x

 

 

 

 

 

Non-accelerated filer o

 

Smaller reporting company o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).     
Yes o          No x

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: Common Stock as of August 1, 2008: 2,887,408 shares.


PART I—FINANCIAL INFORMATION

Item 1.  Financial Statements.

FNB BANCORP AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
(UNAUDITED)

 

 

 

 

 

 

 

 

(Dollar amounts in thousands)

 

June 30,
2008

 

December 31,
2007

 

 

 


 


 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

Cash and due from banks

 

$

18,626

 

$

15,750

 

Federal funds sold

 

 

140

 

 

 

 

 



 



 

 

 

 

 

 

 

 

 

Cash and equivalents

 

 

18,766

 

 

15,750

 

 

 

 

 

 

 

 

 

Securities available-for-sale

 

 

103,067

 

 

94,432

 

Loans, net

 

 

488,709

 

 

489,574

 

Bank premises, equipment, and leasehold improvements

 

 

13,677

 

 

13,686

 

Other real estate owned

 

 

3,955

 

 

440

 

Goodwill

 

 

1,841

 

 

1,841

 

Accrued interest receivable and other assets

 

 

29,135

 

 

28,742

 

 

 



 



 

Total assets

 

$

659,150

 

$

644,465

 

 

 



 



 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

Demand, noninterest bearing

 

 

116,162

 

 

120,423

 

Demand, interest bearing

 

 

64,411

 

 

61,215

 

Savings and money market

 

 

193,071

 

 

181,276

 

Time

 

 

133,832

 

 

136,341

 

 

 



 



 

 

 

 

 

 

 

 

 

Total deposits

 

 

507,476

 

 

499,255

 

 

 

 

 

 

 

 

 

Federal Home Loan Bank advances

 

 

70,000

 

 

66,000

 

Federal funds purchased

 

 

7,330

 

 

5,595

 

Accrued expenses and other liabilities

 

 

7,423

 

 

7,070

 

 

 



 



 

Total liabilities

 

 

592,229

 

 

577,920

 

 

 



 



 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

 

 

Common stock, no par value, authorized 10,000,000 shares; issued and outstanding 2,965,000 shares at June 30, 2008 and 2,965,000 shares at December 31, 2007

 

 

42,809

 

 

42,858

 

Additional paid-in capital

 

 

281

 

 

231

 

Retained earnings

 

 

23,681

 

 

23,039

 

Accumulated other comprehensive income

 

 

150

 

 

417

 

 

 



 



 

Total stockholders’ equity

 

 

66,921

 

 

66,545

 

 

 



 



 

Total liabilities and stockholders’ equity

 

$

659,150

 

$

644,465

 

 

 



 



 

See accompanying notes to consolidated financial statements.

2


FNB BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENT OF EARNINGS
(UNAUDITED)
(Dollars in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended
June 30,

 

Six months ended
June 30,

 

 

 


 


 

 

 

2008

 

2007

 

2008

 

2007

 

 

 


 


 


 


 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

8,733

 

$

9,605

 

$

18,122

 

$

18,346

 

Interest on taxable securities

 

 

509

 

 

401

 

 

1,022

 

 

769

 

Interest on tax-exempt securities

 

 

387

 

 

523

 

 

815

 

 

1,048

 

Federal funds sold

 

 

28

 

 

125

 

 

69

 

 

395

 

 

 



 



 



 



 

Total interest income

 

 

9,657

 

 

10,654

 

 

20,028

 

 

20,558

 

 

 



 



 



 



 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

2,055

 

 

2,944

 

 

4,511

 

 

5,616

 

Federal Home Loan Bank advances

 

 

782

 

 

483

 

 

1,634

 

 

896

 

Federal funds purchased

 

 

4

 

 

2

 

 

18

 

 

3

 

 

 



 



 



 



 

Total interest expense

 

 

2,841

 

 

3,429

 

 

6,163

 

 

6,515

 

 

 



 



 



 



 

Net interest income

 

 

6,816

 

 

7,225

 

 

13,865

 

 

14,043

 

Provision for loan losses

 

 

300

 

 

180

 

 

1,290

 

 

330

 

 

 



 



 



 



 

Net interest income after provision for loan losses

 

 

6,516

 

 

7,045

 

 

12,575

 

 

13,713

 

 

 



 



 



 



 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges

 

 

709

 

 

647

 

 

1,411

 

 

1,259

 

Credit card fees

 

 

191

 

 

207

 

 

355

 

 

406

 

Gain on sale of securities

 

 

1

 

 

 

 

139

 

 

 

Other income

 

 

236

 

 

288

 

 

493

 

 

481

 

 

 



 



 



 



 

Total noninterest income

 

 

1,137

 

 

1,142

 

 

2,398

 

 

2,146

 

 

 



 



 



 



 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

3,611

 

 

3,106

 

 

7,128

 

 

6,331

 

Occupancy expense

 

 

508

 

 

502

 

 

1,023

 

 

951

 

Equipment expense

 

 

483

 

 

397

 

 

958

 

 

778

 

Professional fees

 

 

286

 

 

316

 

 

545

 

 

702

 

Telephone, postage and supplies

 

 

249

 

 

264

 

 

481

 

 

555

 

Bankcard expenses

 

 

180

 

 

189

 

 

333

 

 

368

 

Other expense

 

 

969

 

 

1,034

 

 

1,995

 

 

1,881

 

 

 



 



 



 



 

Total noninterest expense

 

 

6,286

 

 

5,808

 

 

12,463

 

 

11,566

 

 

 



 



 



 



 

Earnings before income tax expense

 

 

1,367

 

 

2,379

 

 

2,510

 

 

4,293

 

Income tax expense

 

 

277

 

 

652

 

 

533

 

 

1,107

 

 

 



 



 



 



 

NET EARNINGS

 

 

1,090

 

 

1,727

 

 

1,977

 

 

3,186

 

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share data:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.37

 

$

0.58

 

$

0.67

 

$

1.06

 

Diluted

 

$

0.37

 

$

0.57

 

$

0.66

 

$

1.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

2,966,000

 

 

2,994,000

 

 

2,967,000

 

 

2,999,000

 

Diluted

 

 

2,977,000

 

 

3,029,000

 

 

2,977,000

 

 

3,043,000

 

          See accompanying notes to consolidated financial statements.

3


FNB BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(UNAUDITED)
(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended
June 30,

 

Six months ended
Jun 30,

 

 

 


 


 

 

 

2008

 

2007

 

2008

 

2007

 

 

 


 


 


 


 

Net earnings

 

$

1,090

 

$

1,727

 

$

1,977

 

$

3,186

 

Unrealized loss on AFS securities

 

 

(846

)

 

(603

)

 

(267

)

 

(572

)

 

 



 



 



 



 

Total comprehensive income

 

$

244

 

$

1,124

 

$

1,710

 

$

2,614

 

 

 



 



 



 



 

See accompanying notes to consolidated financial statements.


FNB BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

Six months ended
June 30

 

 

 


 

 

 

2008

 

2007

 

 

 


 


 

Cash flow from operating activities

 

 

 

 

 

 

 

Net earnings

 

$

1,977

 

$

3,186

 

Adjustments to reconcile net earnings to net cash provided by operating activities

 

 

 

 

 

 

 

Gain on sale of securities available-for-sale

 

 

(139

)

 

 

Depreciation and amortization

 

 

851

 

 

557

 

Stock-based compensation expense

 

 

56

 

 

21

 

Provision for loan losses

 

 

1,290

 

 

330

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

Accrued interest receivable and other assets

 

 

(399

)

 

(1,999

)

Accrued expenses and other liabilities

 

 

92

 

 

662

 

 

 



 



 

Net cash provided by operating activities

 

 

3,728

 

 

2,757

 

 

 



 



 

Cash flows from investing activities

 

 

 

 

 

 

 

Purchase of securities available-for-sale

 

 

(42,673

)

 

(17,557

)

Proceeds from matured/called/securities available-for-sale

 

 

33,659

 

 

22,105

 

Net increase in loans

 

 

(3,940

)

 

(44,415

)

Purchases of bank premises, equipment, leasehold improvements

 

 

(776

)

 

(865

)

 

 



 



 

Net cash provided by investing activities

 

 

(13,730

)

 

(40,732

)

 

 



 



 

Cash flows from financing activities

 

 

 

 

 

 

 

Net increase in demand and savings deposits

 

 

10,731

 

 

27,554

 

Net (decrease) increase in time deposits

 

 

(2,509

)

 

8,375

 

Net increase in Federal Home Loan Bank advances

 

 

4,000

 

 

 

Net increase in federal funds purchased

 

 

1,735

 

 

 

Dividends paid

 

 

(891

)

 

(856

)

Repurchase of common stock

 

 

(264

)

 

(69

)

Issuance of common stock

 

 

216

 

 

266

 

 

 



 



 

Net cash provided by financing activities

 

 

13,018

 

 

35,270

 

 

 



 



 

 

 

 

 

 

 

 

 

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 

 

3,016

 

 

(2,705

)

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

 

15,750

 

 

27,022

 

 

 



 



 

Cash and cash equivalents at end of period

 

$

18,766

 

$

24,317

 

 

 



 



 

 

 

 

 

 

 

 

 

Additional cash flow information

 

 

 

 

 

 

 

Interest paid

 

$

6,356

 

$

6,005

 

Income taxes paid

 

$

860

 

$

915

 

 

 

 

 

 

 

 

 

Non-cash financial activity

 

 

 

 

 

 

 

Accrued dividends

 

$

445

 

$

430

 

Change in unrealized gain (loss) in available-for-sale securities

 

 

(267

)

 

(572

)

Loans transferred to Other Real Estate Owned

 

 

3,515

 

 

 

See accompanying notes to consolidated financial statements.

4


FNB BANCORP AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2008

(UNAUDITED)

NOTE A – BASIS OF PRESENTATION

          FNB Bancorp (the “Company”) is a bank holding company registered under the Bank Holding Company Act of 1956, as amended. The Company was incorporated under the laws of the State of California on February 28, 2001. The consolidated financial statements include the accounts of FNB Bancorp and its wholly owned subsidiary, First National Bank of Northern California (the “Bank”). The Bank provides traditional banking services in San Mateo and San Francisco counties.

          All intercompany transactions and balances have been eliminated in consolidation. The financial statements include all adjustments of a normal and recurring nature, which are, in the opinion of management, necessary for a fair presentation of the financial results for the interim periods.

          The accompanying unaudited financial statements have been prepared in accordance with the instructions to Form 10-Q and, therefore, do not include all information and footnotes normally included in financial statements prepared in conformity with accounting principles generally accepted in the United States of America. Accordingly, these financial statements should be read in conjunction with the audited financial statements and notes thereto for the year ended December 31, 2007.

          Results of operations for interim periods are not necessarily indicative of results for the full year.

NOTE B – STOCK OPTION PLANS

          The expected term of options granted is derived from the output of the option valuation model and represents the period of time that options granted are expected to be outstanding. The risk-free rate for periods within the contractual life of the option is based on the U. S. Treasury yield curve in effect at the time of the grant.

          The amount of compensation expense for options recorded in the quarters ended June 30, 2008 and June 30, 2007 was $32,000 and $13,000, respectively. The income tax benefit recognized in the income statements for these amounts was $5,000 for the June 30, 2008 quarter but under $1,000 for the same period in 2007. The amount of compensation expense for options recorded in the six months ended June 30, 2008 and June 30, 2007 was $56,000 and $21,000, respectively. The income tax benefit recognized in the income statements for these amounts was $6,000 for the six months ended June 30, 2008, but under $1,000 for the same period in 2007.

5


          The total intrinsic value of options exercised during the quarter ended June 30, 2008 was $0 under the 2002 Plan and $29,000 under the 1997 Plan. The total intrinsic value of options exercised during the six months ended June 30, 2008 was $0 under the 2002 Plan and $37,000 under the 1997 Plan.

          The amount of total unrecognized compensation expense related to non-vested options at June 30, 2008 was $263,000, and the weighted average period it will be amortized over is 1.9 years.

NOTE C – EARNINGS PER SHARE CALCULATION

          Earnings per common share (EPS) are computed based on the weighted average number of common shares outstanding during the period. Basic EPS excludes dilution and is computed by dividing net earnings by the weighted average of common shares outstanding. Diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock. Average shares outstanding and earnings per share for 2007 have been adjusted to reflect the 5% stock dividend effected on December 15, 2007.

          Earnings per share have been computed based on the following (dollar amounts in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended
June 30,

 

Six months ended
June 30,

 

 

 

2008

 

2007

 

2008

 

2007

 

 

 


 


 


 


 

Net earnings

 

$

1,090

 

$

1,727

 

$

1,977

 

$

3,186

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average number of shares outstanding

 

 

2,966,000

 

 

2,994,000

 

 

2,967,000

 

 

2,999,000

 

Effect of dilutive options

 

 

11,000

 

 

35,000

 

 

10,000

 

 

44,000

 

Average number of shares outstanding used to calculate diluted earnings per share

 

 

2,977,000

 

 

3,029,000

 

 

2,977,000

 

 

3,043,000

 

NOTE D – COMPREHENSIVE INCOME

          Comprehensive income is the change in equity of a business enterprise during a period from transactions and other events and circumstances from non-owner sources. Other comprehensive income consists of net unrealized gains and losses on investment securities available-for-sale. Comprehensive income for the three months ended June 30, 2008 was $244,000 compared to $1,124,000 for the three months ended June 30, 2007. Comprehensive income for the six months ended June 30, 2008 was $1,710,000 compared to $2,614,000 for the six months ended June 30, 2007.

NOTE E – FAIR VALUE

          Effective January 1, 2008, the Company adopted SFAS No. 157, “Fair Value Measurements,” which requires enhanced disclosures about financial instruments carried at fair value. SFAS No. 157 establishes a disclosure framework that quantifies fair value estimates by the level of pricing precision. The degree of judgment utilized in measuring the fair value of assets generally correlates to the level of pricing precision. Financial instruments rarely traded or not quoted will generally have a higher degree of judgment utilized in measuring fair value. Pricing precision is impacted by a number of factors including the type of asset, the availability of the asset, the market demand for the asset, and other conditions that were considered at the time of the valuation. See “Fair Value Measurements” for additional information about the level of pricing transparency associated with the financial instruments carried at fair value.

6


          Fair Value Measurement. The tables below present information about the Company’s assets and liabilities measured at fair value as of June 30, 2008, and indicates the fair value techniques used by the Company to determine such fair value. In general, fair values determined by Level 1 inputs utilize quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company has the ability to access. Level 2 inputs include quoted prices for similar assets and liabilities in active markets, and inputs other than quoted prices that are observable for the asset or liability, such as interest rates and yield curves that are observable at commonly quoted intervals. Level 3 inputs are unobservable inputs for the asset or liability, and include situations where there is little, if any, market activity for the asset or liability. In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, the level in the fair value hierarchy within which the fair value measurement in its entirety falls has been determined based on the lowest level input that is significant to the fair value measurement in its entirety. The Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability.

The following table presents the recorded amount of assets measured at fair value on a recurring basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollar amounts in thousands)

 

 

 

 

Fair Value Measurements
at June 30, 2008, Using

 

 

 

 

 

 


Description

 

Fair Value
June 30, 2008

 

Quoted Prices in
Active Markets for
Identical Assets
(Level 1)

 

Other
Observable
Inputs
(Level 2)

 

Significant
Unobservable
Inputs
(Level 3)

 

Available-for-sale securities

 

$

103,067

 

$

 

$

103,067

 

$

 

 

 













Total assets measured at fair value

 

$

103,067

 

$

 

$

103,067

 

$

 

 

 













The following methods were used to estimate the fair value of each class of financial instrument above:

          Available-for-sale Securities. Fair values established for available-for-sale investment securities are based on estimates of fair values quoted for similar types of securities with similar maturities, risk and yield characteristics.

          Loans. The Bank does not record loans at fair value. However, from time to time, if a loan is considered impaired, a specific allowance for loan losses is established. Loans for which it is probable that payment of interest and principal will not be made in accordance with the contractual terms of the loan agreement, are considered impaired. Once a loan is identified as individually impaired, management measures impairment in accordance with SFAS No. 114, “Accounting by Creditors for Impairment of a Loan.” In accordance with SFAS No. 157, impaired loans where a specific allowance is established based on the fair value of collateral require classification in the fair value hierarchy. If the fair value of the collateral is based on an observable market price or a current appraised value, the Bank records the impaired loans as nonrecurring Level 2. When an appraised value is not available, or management determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price, the Bank records the impaired loans as nonrecurring Level 3. Specific reserves of $235,000 have been established for impaired loans as of June 30, 2008.

7


The following table presents the recorded amount of assets measured at fair value on a non-recurring basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollar amounts in thousands)

 

Fair Value Measurements
at June 30, 2008, Using

 

 

 

 

 

 


Description

 

Fair Value
June 30, 2008

 

Quoted Prices in
Active Markets for
Identical Assets
(Level 1)

 

Other
Observable
Inputs
(Level 2)

 

Significant
Unobservable
Inputs
(Level 3)

 

Total
(losses)

 

Impaired loans

 

$

1,669

 

$

 

$

 

$

1,669

 

$

(235

)

 

 
















Total impaired loans measured at fair value

 

$

1,669

 

$

 

$

 

$

1,669

 

$

(235

)

 

 
















Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations.

          Forward-Looking Information and Uncertainties Regarding Future Financial Performance.

          This report, including management’s discussion below, concerning earnings and financial condition, contains “forward-looking statements”. Forward-looking statements are estimates of or statements about expectations or beliefs regarding the Company’s future financial performance or anticipated future financial condition that are based on current information and that are subject to a number of risks and uncertainties that could cause actual operating results in the future to differ significantly from those expected at the current time. Those risks and uncertainties include, although they are not limited to, the following:

          Increased competition. Increased competition from other banks and financial service businesses, mutual funds and securities brokerage and investment banking firms that offer competitive loan and investment products could require us to reduce interest rates and loan fees to attract new loans or to increase interest rates that we offer on time deposits, either or both of which could, in turn, reduce interest income and net interest margins.

          Possible Adverse Changes in Economic Conditions. Adverse changes in national or local economic conditions could (i) reduce loan demand which could, in turn, reduce interest income and net interest margins; (ii) adversely affect the financial capability of borrowers to meet their loan obligations, which, in turn, could result in increases in loan losses and require increases in provisions for loan losses, thereby adversely affecting operating results; and (iii) lead to reductions in real property values that, due to the Company’s reliance on real property to secure many of its loans, could make it more difficult to prevent losses from being incurred on non-performing loans through the sale of such real properties.

          Possible Adverse Changes in National Economic Conditions and Federal Reserve Board Monetary Policies. Changes in national economic policies, such as increases in inflation or declines in economic output often prompt changes in Federal Reserve Board monetary policies that could reduce interest income or increase the cost of funds to the Company, either of which could result in reduced earnings.

8


          Changes in Regulatory Policies. Changes in federal and national bank regulatory policies, such as increases in capital requirements or in loan loss reserve or asset/liability ratio requirements, could adversely affect earnings by reducing yields on earning assets or increasing operating costs.

          Due to these and other possible uncertainties and risks, readers are cautioned not to place undue reliance on the forward-looking statements contained in this report, which speak only as of the date of this report, or to make predictions based solely on historical financial performance. The Company also disclaims any obligation to update forward-looking statements contained in this report.

          Critical Accounting Policies And Estimates

          Management’s discussion and analysis of its financial condition and results of operations are based upon the Company’s financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these financial statements requires the Company to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an on-going basis, the Company evaluates its estimates, including those related to its loans and allowance for loan losses. The Company bases its estimates on current market conditions, historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. All adjustments that, in the opinion of management, are necessary for a fair presentation for the periods presented have been reflected as require by Regulation S-X, Rule 10-01. The Company believes the following critical accounting policy requires significant judgments and estimates used in the preparation of the consolidated financial statements.

          Allowance for Loan Losses

          The allowance for loan losses is periodically evaluated for adequacy by management. Factors considered include the Company’s loan loss experience, known and inherent risks in the portfolio, current economic conditions, known adverse situations that may affect the borrower’s ability to repay, regulatory policies, and the estimated value of underlying collateral. The evaluation of the adequacy of the allowance is based on the above factors along with prevailing and anticipated economic conditions that may impact borrowers’ ability to repay loans. Determination of the allowance is in part objective and in part a subjective judgment by management based on the information it currently has in its possession. Adverse changes in any of these factors or the discovery of new adverse information could result in higher than expected charge-offs and loan loss provisions.

          Goodwill

          Goodwill arises from the Company’s purchase price exceeding the fair value of the net assets of an acquired business. Goodwill represents the value attributable to unidentifiable intangible elements acquired. The value of this goodwill is supported ultimately by profit from the acquired business. A decline in earnings could lead to impairment, which would be recorded as a write-down in the Company’s consolidated statements of income. Events that may indicate goodwill impairment include significant or adverse changes in results of operations of the acquired business or asset, economic or political climate; an adverse action or assessment by a regulator; unanticipated competition; and a more-likely-than-not expectation that a reporting unit will be sold or disposed of at a loss.

9


          Provision for Income Taxes

          The Company is subject to income tax laws of the United States, its states, and municipalities in which it operates. The Company considers our income tax provision methodology to be critical, as the determination of current and deferred taxes based on complex analyses of many factors including interpretation of federal and state laws, the difference between tax and financial reporting bases of assets and liabilities (temporary differences), estimates of amounts due or owed, the timing of reversals of temporary differences and current financial standards. Actual results could differ significantly from the estimates due to tax law interpretations used in determining the current and deferred income tax liabilities. Additionally, there can be no assurances that estimates and interpretations used in determining income tax liabilities may not be challenged by federal and state taxing authorities.

          Recent Accounting Pronouncements

In December 2007, the Financial Accounting Standards Board (“FASB”) announced that it had revised Statement 141, Business Combinations, with 141(R). The revised Statement No. 141 was written to improve the relevance, representational faithfulness and comparability of the information that a reporting entity provides in its financial reports about a business combination and its effects. This Statement establishes principles and requirements for how the acquirer:

 

 

a.

Recognizes and measures in its financial statements the identifiable assets acquired, the liabilities assumed, and any noncontrolling interest in the acquiree

 

 

b.

Recognizes and measures the goodwill acquired in the business combination or a gain from a bargain purchase

 

 

c.

Determines what information to disclose to enable users of the financial statements to evaluate the nature and financial effects of the business combination

This Statement applies prospectively to business combinations for which the acquisition date is on or after the beginning of the first annual reporting period beginning on or after December 15, 2008. The Company does not expect this Standard to have a material effect on the Company’s financial statements.

          In December 2007, the Financial Accounting Standards Board (“FASB”) issued Statement No. 160, “Noncontrolling Interest in Consolidated Financial Statements – an amendment of ARB No. 51.” Statement No. 160 clarifies reporting and disclosure requirements related to noncontrolling interest included in an entity’s consolidated financial statements. This Statement clarifies that noncontrolling interests are to be reported in the noncontrolling section of the balance sheet and requires net income to include amounts from both the parent and the noncontrolling interest. This Statement also requires the parent company to recognize a gain or loss in net income when a subsidiary is deconsolidated. This Statement is effective for fiscal years (and interim periods within those years), beginning on or after December 15, 2008. The Company will apply this Statement prospectively and does not expect the Statement to have a material impact on the Company’s financial statements.

10


          In March 2008, the Financial Accounting Standards Board (“FASB”) issued Statement No. 161 “Disclosures About Derivative Instruments and Hedging Activities – an amendment of FASB Statement No. 133.” Statement No. 161 changes the disclosure requirements for derivative instruments and hedging activities by requiring enhanced disclosures about (a) how and why an entity uses derivative instruments, (b) how derivative instruments and related hedged items are accounted for, and (c) how derivative instruments and related hedged items affect an entity’s financial position, financial performance and cash flows. This statement is effective for fiscal years and interim periods beginning after November 15, 2008. The Company does not expect this Standard to have a material impact on the Company’s financial statements.

          In May, 2008 the Financial Accounting Standards Board (“FASB”) issued Statement No. 162 “The Hierarchy of Generally Accepted Accounting Principles.” This new standard is intended to improve financial reporting by identifying a consistent framework, or hierarchy, for selecting accounting principles to be used in preparing financial statements that are presented in conformity with U. S. generally accepted accounting principles (GAAP) for nongovernmental entities. This Statement becomes effective 60 days following the SEC’s approval of the Public Company Accounting Oversight Board amendments to AU Section 411, The Meaning of Present Fairly in Conformity With Generally Accepted Accounting Principles. The Company does not expect this Standard to have a material impact on the Company’s financial statements.

          Earnings Analysis

          Net earnings for the quarter ended June 30, 2008 were $1,090,000, compared to net earnings of $1,727,000 for the quarter ended June 30, 2007, a decrease of $637,000, or 36.88%. Net earnings for the six months ended June 30, 2008 were $1,977,000 compared to $3,186,000 for the six months ended June 30, 2007, a decrease of $1,209,000, or 37.95%. Earnings before income tax expense for the quarter ended June 30, 2008 were $1,367,000, compared to $2,379,000 for the quarter ended June 30, 2007, a decrease of $1,012,000, or 42.54%. Earnings before income tax were $2,510,000 for the six months ended June 30, 2008 compared to $4,293,000 for the six months ended June 30, 2007, a decrease of $1,783,000, or 41.53%.

          Net interest income for the quarter ended June 30, 2008 was $6,816,000, compared to $7,225,000 for the quarter ended June 30, 2007, a decrease of $409,000, or 5.66%. Net interest income for the six months ended June 30, 2008 was $13,865,000 compared to $14,043,000 for the six months ended June 30, 2007, a decrease of $178,000, or 1.27%. The Federal Open Market Committee made a series of significant reductions in the intended federal funds rate in 2008, beginning with a 4.25% rate on January 1, 2008. There have been four further decreases to the current target of 2.00% established on April 30, 2008. The rate of decrease in the rates earned on interest earning assets exceeded the rate of decrease in the rates paid for interest bearing liabilities in the quarter and six-month periods ended June 30, 2008, effectively causing a rate related drop in net interest income compared to the same periods in 2007. Also contributing to the drop in our net interest income is the increase in Other Real Estate Owned properties and nonaccrual loan volumes in 2008 compared to 2007.

          Basic earnings per share were $0.37 for the second quarter of 2008 compared to $0.58 for the second quarter of 2007. Diluted earnings per share were $0.37 for the second quarter of 2008 compared to $0.57 for the second quarter of 2007. Basic earnings per share were $0.67 for the six months ended June 30, 2008 compared to $1.06 for the same period in 2007. Diluted earnings per share were $0.66 for the six months ended June 30, 2008 compared to $1.05 for the six months ended June 30, 2007.

11


          The following table presents an analysis of net interest income and average earning assets and liabilities for the three-and six-month periods ended June 30, 2008 compared to the three-and six-month periods ended June 30, 2007.

 

 

TABLE 1

NET INTEREST INCOME AND AVERAGE BALANCES
FNB BANCORP AND SUBSIDIARY


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30,

 

 

 




 

 

 

2008

 

2007

 

 

 


 


 

(Dollar amounts in thousands)

 

Average
Balance

 

Interest

 

Annualized
Average
Yield

 

Average
Balance

 

Interest

 

Annualized
Average
Yield

 

 

 


 


 

INTEREST EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, gross (1) (2)

 

$

495,845

 

$

8,733

 

 

7.06

%

$

465,740

 

$

9,605

 

 

8.27

%

Taxable securities (3)

 

 

45,889

 

 

512

 

 

4.48

%

 

31,251

 

 

401

 

 

5.15

%

Nontaxable securities (3)

 

 

43,169

 

 

506

 

 

4.70

%

 

58,369

 

 

679

 

 

4.67

%

Fed funds sold

 

 

5,744

 

 

28

 

 

1.96

%

 

9,855

 

 

125

 

 

5.09

%

 

 



 



 

 

 

 



 



 

 

 

 

Total interest earning assets

 

 

590,647

 

$

9,779

 

 

6.64

%

 

565,215

 

$

10,810

 

 

7.67

%

 

NONINTEREST EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due

 

$

17,186

 

 

 

 

 

 

 

$

17,363

 

 

 

 

 

 

 

Premises

 

 

13,868

 

 

 

 

 

 

 

 

13,764

 

 

 

 

 

 

 

Other assets

 

 

29,960

 

 

 

 

 

 

 

 

25,323

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 

Total noninterest earning assets

 

$

61,014

 

 

 

 

 

 

 

$

56,450

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 

TOTAL ASSETS

 

$

651,661

 

 

 

 

 

 

 

$

621,665

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand, int bearing

 

$

61,883

 

 

($83

)

 

0.54

%

$

60,809

 

 

($103

)

 

0.68

%

Money market

 

 

141,270

 

 

(775

)

 

2.20

%

 

137,484

 

 

(1,170

)

 

3.41

%

Savings

 

 

47,301

 

 

(30

)

 

0.25

%

 

49,863

 

 

(64

)

 

0.51

%

Time deposits

 

 

133,933

 

 

(1,167

)

 

3.49

%

 

145,657

 

 

(1,607

)

 

4.43

%

Federal Home Loan Bank advances

 

 

76,022

 

 

(782

)

 

4.13

%

 

35,714

 

 

(483

)

 

5.42

%

Federal funds purchased

 

 

497

 

 

(4

)

 

3.23

%

 

139

 

 

(2

)

 

5.77

%

 

 



 



 

 

 

 



 



 

 

 

 

Total interest bearing liabilities

 

$

460,906

 

 

($2,841

)

 

2.47

%

$

429,666

 

 

($3,429

)

 

3.20

%

 

 



 



 

 

 

 



 



 

 

 

 

NONINTEREST BEARING LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

114,766

 

 

 

 

 

 

 

 

119,607

 

 

 

 

 

 

 

Other liabilities

 

 

8,235

 

 

 

 

 

 

 

 

8,707

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 

Total noninterest bearing liabilities

 

$

123,001

 

 

 

 

 

 

 

$

128,314

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 

TOTAL LIABILITIES

 

$

583,907

 

 

 

 

 

 

 

$

557,980

 

 

 

 

 

 

 

Stockholders’ equity

 

$

67,754

 

 

 

 

 

 

 

$

63,685

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

651,661

 

 

 

 

 

 

 

$

621,665

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

NET INTEREST INCOME AND MARGIN ON TOTAL EARNING ASSETS (4)

 

 

 

 

$

6,938

 

 

4.71

%

 

 

 

$

7,381

 

 

5.24

%

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 


 

(1) Interest on non-accrual loans is recognized into income on a cash received basis.

 

 

(2) Amounts of interest earned included loan fees of $349,000 and $438,000 for the quarters ended June 30, 2008 and 2007, respectively.

 

 

(3) Tax equivalent adjustments recorded at the statutory rate of 34% that are included in the nontaxable securities portfolio are $119,000 and $156,000 for the quarters ended June 30, 2008 and 2007, respectively. Tax equivalent adjustments included in the nontaxable securities portfolio were derived from nontaxable municipal interest income. Tax equivalent adjustments recorded at the statutory rate of 34% that are included in taxable securities portfolio were created by a dividends received deduction of $3,000 and $0 in the quarters ended June 30, 2008 and 2007, respectively. Tax equivalent adjustments recorded at the statutory rate of 34% that are included in the taxable investment securities portfolio were created by agency preferred stock dividends.

 

 

(4) Net interest margin is computed by dividing net interest income by total average interest earning assets.

12


 

 

TABLE 2

NET INTEREST INCOME AND AVERAGE BALANCES

 

FNB BANCORP AND SUBSIDIARY


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30,

 

 

 


 

 

 

2008

 

2007

 

 

 


 


 

(Dollar amounts in thousands)

 

Average
Balance

 

Interest

 

Annualized
Average
Yield

 

Average
Balance

 

Interest

 

Annualized
Average
Yield

 

 

 






 






 

INTEREST EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, gross (1) (2)

 

$

498,838

 

$

18,122

 

 

7.31

%

$

447,673

 

$

18,346

 

 

8.26

%

Taxable securities (3)

 

 

43,147

 

 

1,027

 

 

4.79

%

 

31,301

 

 

769

 

 

4.95

%

Nontaxable securities (3)

 

 

45,289

 

 

1,063

 

 

4.72

%

 

58,703

 

 

1,362

 

 

4.68

%

Fed funds sold

 

 

5,362

 

 

69

 

 

2.59

%

 

15,239

 

 

395

 

 

5.23

%

 

 



 



 

 

 

 



 



 

 

 

 

Tot int earn assets

 

 

592,636

 

 

20,281

 

 

6.88

%

 

552,916

 

 

20,872

 

 

7.61

%

 

NONINTEREST EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due

 

$

17,054

 

 

 

 

 

 

 

$

17,701

 

 

 

 

 

 

 

Premises

 

 

13,898

 

 

 

 

 

 

 

 

13,733

 

 

 

 

 

 

 

Other assets

 

 

28,481

 

 

 

 

 

 

 

 

24,567

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 

Tot nonint earning assets

 

$

59,433

 

 

 

 

 

 

 

$

56,001

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

652,069

 

 

 

 

 

 

 

$

608,917

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand, int bearing

 

$

61,019

 

($

182

)

 

0.60

%

$

60,860

 

($

206

)

 

0.68

%

Money market

 

 

139,695

 

 

(1,736

)

 

2.50

%

 

128,827

 

 

(2,135

)

 

3.34

%

Savings

 

 

46,508

 

 

(61

)

 

0.26

%

 

50,165

 

 

(129

)

 

0.52

%

Time deposits

 

 

134,206

 

 

(2,532

)

 

3.79

%

 

143,395

 

 

(3,146

)

 

4.42

%

FHLB advances

 

 

76,832

 

 

(1,634

)

 

4.28

%

 

32,873

 

 

(896

)

 

5.50

%

Fed funds purchased

 

 

983

 

 

(18

)

 

3.68

%

 

120

 

 

(3

)

 

5.04

%

 

 



 



 

 

 

 



 



 

 

 

 

Tot int bear liab

 

$

459,243

 

($

6,163

)

 

2.70

%

$

416,240

 

($

6,515

)

 

3.16

%

 

 



 



 

 

 

 



 



 

 

 

 

NONINTEREST BEARING LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

116,509

 

 

 

 

 

 

 

 

121,060

 

 

 

 

 

 

 

Other liabilities

 

 

8,567

 

 

 

 

 

 

 

 

8,476

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 

Tot nonint bear liabilities

 

$

125,076

 

 

 

 

 

 

 

$

129,536

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 

TOTAL LIABILITIES

 

$

584,319

 

 

 

 

 

 

 

$

545,776

 

 

 

 

 

 

 

Stockholders’ equity

 

$

67,750

 

 

 

 

 

 

 

$

63,141

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 

TOTAL LIABILITIES AND
STOCKHOLDERS’ EQUITY

 

$

652,069

 

 

 

 

 

 

 

$

608,917

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 

NET INTEREST INCOME AND MARGIN ON TOTAL EARNING ASSETS (4)

 

 

 

 

$

14,118

 

 

4.79

%

 

 

 

$

14,357

 

 

5.24

%

(1) Interest on non-accrual loans is recognized into income on a cash received basis.

(2) Amounts of interest earned included loan fees of $752,000 and $813,000 for the six months ended June 30, 2008 and 2007, respectively.

(3) Tax equivalent adjustments recorded at the statutory rate of 34% that are included in the nontaxable securities portfolio are $248,000 and $314,000 for the six months ended June 30, 2008 and 2007, respectively. Tax equivalent adjustments included in the nontaxable securities portfolio were derived from nontaxable municipal interest income. Tax equivalent adjustments recorded at the statutory rate of 34% that are included in taxable securities portfolio were created by a dividends received deduction of $5,000 and $0 in the six months ended June 30, 2008 and 2007, respectively. Tax equivalent adjustments recorded at the statutory rate of 34% that are included in the taxable investment securities portfolio were created by agency preferred stock dividends.

(4) Net interest margin is computed by dividing net interest income by total average interest earning assets.

13


          Tables 1 and 2, above, show the various components that contributed to changes in net interest income for the three and six months ended June 30, 2008 and 2007. The principal interest earning assets are loans, from a volume as well as from an earnings perspective. For the quarter ended June 30, 2008, average loans outstanding represented 83.9% of average earning assets. For the quarter ended June 30, 2007, they represented 82.4% of average earning assets. For the six months ended June 30, 2008 and 2007, average loans outstanding represented 84.2% and 81.0%, respectively, of average earning assets.

          The yield on total interest earning assets for the quarter ended June 30, 2008 compared to the quarter ended June 30, 2007 decreased from 7.67% to 6.64%, or 103 basis points. Contributing to this was a larger volume invested in loans, which increased by $30,105,000 or 6.46% quarter to quarter, but with a yield decrease of 121 basis points, or 14.63%. Interest income on total interest earning assets decreased $1,031,000 or 9.54%. The decrease in yield resulted from lower prevailing market rates on loans and increased nonaccrual loan volumes.

          For the three months ended June 30, 2008 compared to the three months ended June 30, 2007, the cost on total interest bearing liabilities was 2.47%, a decrease from 3.20% or 73 basis points. The most expensive as well as principal source of interest bearing liabilities comes from time deposits. Their average cost decreased to 3.49% from 4.43%, and the expense on these deposits decreased $440,000 for the three months ended June 30, 2008 compared to 2007. Their average volume decreased by $11,724,000, or 8.05%. The other significant increase was in money market deposits. Comparing the two quarters ended June 30, money market deposit average balances increased $3,786,000 or 2.75%, and their cost decreased 121 basis points, or 35.48%, while their expense decreased $395,000 or 33.76%. The Bank was able to obtain these additional deposits through existing products and delivery channels.

          For the six months ended June 30, 2008 compared to the six months ended June 30, 2007, interest income on interest earning assets decreased $591,000 or 2.83%, while average earning assets increased $39,720,000, or 7.18%. Average loans increased by $51,165,000, or 11.43%, while interest on loans decreased $224,000 or 1.22%. Average loan yield decreased 95 basis points, or 11.50%. The cost on total interest bearing liabilities decreased from 3.16% to 2.70%. Time deposit averages decreased $9,189,000 or 6.41%, while their cost decreased 63 basis points, or 14.25%. Money market deposit average balances increased $10,868,000, or 8.44%, while their cost decreased 84 basis points, or 25.15%.

          For the three and six month periods ended June 30, 2008 and June 30, 2007, respectively, the following tables show the dollar amount of change in interest income and expense and the dollar amounts attributable to: (a) changes in volume (changes in volume at the current year rate), and b) changes in rate (changes in rate times the prior year’s volume). In this table, the dollar change in rate/volume is prorated to volume and rate proportionately.

14


 

 

TABLE 3

FNB BANCORP AND SUBSIDIARY

 

RATE/VOLUME VARIANCE ANALYSIS

 

 

 

Three Months Ended June 30,

(Dollar amounts in thousands)

2008 Compared to 2007


 

 

 

 

 

 

 

 

 

 

 

 

 

Interest
Income/Expense

 

Variance
Attributable to

 

 

 

 

 

Rate

 

 

Volume

 

INTEREST EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

Loans

 

 

(872

)

 

(1,402

)

 

530

 

Taxable securities

 

 

111

 

 

(52

)

 

163

 

Nontaxable securities

 

 

(173

)

 

5

 

 

(178

)

Federal funds sold

 

 

(97

)

 

(45

)

 

(52

)

 

 



 



 



 

Total

 

 

(1,031

)

 

(1,494

)

 

463

 

 

 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

(20

)

 

(22

)

 

2

 

Money market

 

 

(395

)

 

(416

)

 

21

 

Savings deposits

 

 

(34

)

 

(32

)

 

(2

)

Time deposits

 

 

(440

)

 

(311

)

 

(129

)

Federal Home Loan Bank advances

 

 

299

 

 

(246

)

 

545

 

Federal funds purchased

 

 

2

 

 

(3

)

 

5

 

 

 



 



 



 

Total

 

 

(588

)

 

(1,030

)

 

442

 

 

 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

(443

)

 

(464

)

 

21

 

 

 



 



 



 


 

 

TABLE 4

FNB BANCORP AND SUBSIDIARY

 

RATE/VOLUME VARIANCE ANALYSIS

 

 

 

Six Months Ended June 30,

(Dollar amounts in thousands)

2008 Compared to 2007

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

Interest
Income/Expense

 

Variance
Attributable to

 

 

 

 

Rate

 

Volume

 

INTEREST EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

Loans

 

 

(224

)

 

(2,321

)

 

2,097

 

Taxable securities

 

 

258

 

 

(33

)

 

291

 

Nontaxable securities

 

 

(299

)

 

16

 

 

(315

)

Federal funds sold

 

 

(326

)

 

(70

)

 

(256

)

 

 



 



 



 

Total

 

 

(591

)

 

(2,408

)

 

1,817

 

 

 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

(24

)

 

(25

)

 

1

 

Money market

 

 

(399

)

 

(579

)

 

180

 

Savings deposits

 

 

(68

)

 

(63

)

 

(5

)

Time deposits

 

 

(614

)

 

(412

)

 

(202

)

Federal Home Loan Bank advances

 

 

738

 

 

(460

)

 

1,198

 

Federal funds purchased

 

 

15

 

 

(1

)

 

16

 

 

 



 



 



 

Total

 

 

(352

)

 

(1,540

)

 

1,188

 

 

 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

(239

)

 

(868

)

 

629

 

 

 



 



 



 

15


Noninterest income

          The following table shows the principal components of noninterest income for the periods indicated.

 

 

TABLE 5

NONINTEREST INCOME


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months
ended Jun 30,

 

Variance

 

(Dollar amounts in thousands)

 

2008

 

2007

 

Amount

 

Percent

 

 

 


 


 




 

Service charges

 

 

709

 

 

647

 

 

62

 

 

9.6

%

Credit card fees

 

 

191

 

 

207

 

 

(16

)

 

-7.7

%

Gain on sale of securities

 

 

1

 

 

 

 

1

 

 

 

Other income

 

 

236

 

 

288

 

 

(52

)

 

-18.1

%

 

 



 



 



 

 

 

 

Total noninterest income

 

$

1,137

 

$

1,142

 

($

5

)

 

-0.4

%

 

 



 



 



 

 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months
ended June 30,

 

Variance

 

(Dollars in thousands)

 

2008

 

2007

 

Amount

 

Percent

 

 

 


 


 




 

Service charges

 

 

1,411

 

 

1,259

 

 

152

 

 

12.1

%

Credit card fees

 

 

355

 

 

406

 

 

(51

)

 

-12.6

%

Gain on sale of securities

 

 

139

 

 

 

 

139

 

 

 

Other income

 

 

493

 

 

481

 

 

12

 

 

2.5

%

 

 



 



 



 

 

 

 

Total noninterest income

 

$

2,398

 

$

2,146

 

$

252

 

 

11.7

%

 

 



 



 



 

 

 

 

          Noninterest income consists mainly of service charges on deposits, credit card fees, and several other miscellaneous smaller types of income. For the quarter ended June 30, 2008 compared to June 30, 2007, total noninterst income decreased by $5,000 or 0.4%. For the six months ended June 30, 2008 and June 30, 2007, total noninterest income increased by $252,000, or 11.7%, which included a gain on sale of securities of $139,000.

16


Noninterest expense

          The following table shows the principal components of noninterest expense for the periods indicated.

 

 

TABLE 6

NONINTEREST EXPENSE


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months
ended June 30,

 

Variance

 

(Dollar amounts in thousands)

 

2008

 

2007

 

Amount

 

Percent

 

 

 


 


 





Salaries and employee benefits

 

$

3,611

 

$

3,106

 

$

505

 

 

16.3

%

Occupancy expense

 

 

508

 

 

502

 

 

6

 

 

1.2

%

Equipment expense

 

 

483

 

 

397

 

 

86

 

 

21.7

%

Professional fees

 

 

286

 

 

316

 

 

(30

)

 

-9.5

%

Telephone, postage & supplies

 

 

249

 

 

264

 

 

(15

)

 

-5.7

%

Bankcard expenses

 

 

180

 

 

189

 

 

(9

)

 

-4.8

%

Other expense

 

 

969

 

 

1,034

 

 

(65

)

 

-6.3

%

 

 



 



 



 

 

 

 

Total noninterest expense

 

 

6,286

 

 

5,808

 

$

478

 

 

8.2

%

 

 



 



 



 

 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months
ended June 30,

 

Variance

 

(Dollars in thousands)

 

2008

 

2007

 

Amount

 

Percent

 

 

 


 


 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

7,128

 

$

6,331

 

$

797

 

 

12.6

%

Occupancy expense

 

 

1,023

 

 

951

 

 

72

 

 

7.6

%

Equipment expense

 

 

958

 

 

778

 

 

180

 

 

23.1

%

Professional fees

 

 

545

 

 

702

 

 

(157

)

 

-22.4

%

Telephone, postage & supplies

 

 

481

 

 

555

 

 

(74

)

 

-13.3

%

Bankcard expenses

 

 

333

 

 

368

 

 

(35

)

 

-9.5

%

Other expense

 

 

1,995

 

 

1,881

 

 

114

 

 

6.1

%

 

 



 



 



 

 

 

 

Total noninterest expense

 

$

12,463

 

$

11,566

 

$

897

 

 

7.8

%

 

 



 



 



 

 

 

 

          Noninterest expense consists mainly of salaries and employee benefits. For the three months ended June 30, 2008 compared to three months ended June 30, 2007, it represented 57.4% and 53.5% of total noninterest expenses. For the six months ended June 30, 2008 and 2007 it was 57.2% and 54.7% respectively of total noninterest expense. The expenses excluding Salaries and Benefits decreased $27,000. For the six months ended June, year over year, expenses excluding Salaries and Benefits increased $100,000. Increases in salaries and employee benefits were primarily the result of additional personnel in the areas of deposit gathering and information security, as well as normal salary progression.

Income Taxes

          The effective tax rate for the quarter ended June 30, 2008 was 20.3% compared to 27.4% for the quarter ended June 30, 2007. The effective tax rate for the six months ended June 30, 2008 and June 30, 2007, respectively was 21.2% and 25.8%. The tax rate is affected by amounts invested in tax-free securities, investments in Low Income Housing Tax Credit limited partnerships, by amounts of interest income on qualifying loans in Enterprise Zones, and by the effective state tax rate. The decrease in the effective tax rate for the first three and six months of 2008 compared to the same periods in 2007 is primarily related to changes in the relative proportion of tax advantaged income in comparison to fully taxable income period over period.

17


Asset and Liability Management

          Ongoing management of the Company’s interest rate sensitivity limits interest rate risk through monitoring the mix and maturity of loans, investments and deposits. Management regularly reviews the Company’s position and evaluates alternative sources and uses of funds as well as changes in external factors. Various methods are used to achieve and maintain the desired rate sensitivity position including the sale or purchase of assets and product pricing.

          In order to ensure that sufficient funds are available for loan growth and deposit withdrawals, as well as to provide for general needs, the Company must maintain an adequate level of liquidity. Asset liquidity comes from the Company’s ability to convert short-term investments into cash and from the maturity and repayment of loans and investment securities. Liability liquidity comes from Company’s customer base, which provides core deposit growth. The overall liquidity position of the Company is closely monitored and evaluated regularly. Management believes the Company’s liquidity sources at June 30, 2008 are adequate to meet its operating needs in 2008 and going forward into the foreseeable future.

Financial Condition

          Assets. Total assets increased to $659,150,000 at June 30, 2008 from $644,465,000 at December 31, 2007, an increase of $14,685,000. Most of this increase was in securities available for sale, which increased by $8,635,000, and other real estate owned, which increased by $3,515,000. This was funded mainly by an $8,220,000 increase in deposits and an $5,735,000 increase in Federal Home Loan Bank borrowings and federal funds purchased.

          Loans. Gross loans at June 30, 2008 were $494,345,000, a decrease of $931,000 or 0.19% from December 31, 2007. Gross real estate loans decreased $8,847,000, construction loans increased $3,511,000, commercial loans increased $4,999,000 and consumer loans decreased by $594,000. The portfolio breakdown was as follows.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TABLE 7

 

LOAN PORTFOLIO

 

 

 

 

 

(Dollar amounts in thousands)

 

June 30,
2008

 

Percent

 

December 31
2007

 

Percent

 

 

 


 

 

 


 

 

 

Real Estate

 

$

343,203

 

 

69.5

%

$

352,050

 

 

71.1

%

Construction

 

 

60,873

 

 

12.3

%

 

57,362

 

 

11.6

%

Commercial

 

 

87,227

 

 

17.6

%

 

82,228

 

 

16.6

%

Consumer

 

 

3,042

 

 

0.6

%

 

3,636

 

 

0.7

%

 

 



 



 



 



 

Gross loans

 

$

494,345

 

 

100.0

%

$

495,276

 

 

100.0

%

 

 

 

 

 



 

 

 

 



 

Net deferred loan (fees) cost

 

 

164

 

 

 

 

 

(64

)

 

 

 

Allowance for loan losses

 

 

(5,800

)

 

 

 

 

(5,638

)

 

 

 

 

 



 

 

 

 



 

 

 

 

Net loans

 

$

488,709

 

 

 

 

$

489,574

 

 

 

 

 

 



 

 

 

 



 

 

 

 

          Allowance for loan losses. Management of the Company is responsible for assessing the overall risks within the Bank’s loan portfolio, assessing the specific loss expectancy, and determining the adequacy of the allowance for loan losses. The level of the allowance is determined by internally generating credit quality ratings, reviewing economic conditions in the Company’s market area, and considering the Company’s historical loan loss experience. The Company considers changes in national and local economic conditions, as well as the condition of various market segments. It also reviews any changes in the nature and volume of the portfolio. It watches for the existence and effect of any concentrations of credit, and changes in the level of such concentrations. The Company also reviews the effect of external factors, such as competition and legal and regulatory requirements. Finally, the Company is committed to maintaining an adequate allowance, identifying credit weaknesses by consistent review of loans, and maintaining the ratings and changing those ratings in a timely manner as circumstances change.

18


          A summary of activity in the allowance for loan losses for the six months ended June 30, 2008 and the six months ended June 30, 2007 was as follows.

 

 

 

 

 

 

 

 

TABLE 8

 

ALLOWANCE FOR LOAN LOSSES

 

 

 

 

 

(Dollar amounts in thousands)

 

Six months ended
June 30, 2008

 

Six months ended
June 30, 2007

 

 

 



 



 

Balance, beginning of period

 

$

5,638

 

$

5,002

 

Provision for loan losses

 

 

1,290

 

 

330

 

Recoveries

 

 

24

 

 

5

 

Amounts charged off

 

 

(1,152

)

 

(27

)

 

 



 



 

Balance, end of period

 

$

5,800

 

$

5,310

 

 

 



 



 

          In management’s judgment, the allowance was adequate to absorb losses currently inherent in the loan portfolio at June 30, 2008. However, changes in prevailing economic conditions in the Company’s markets or in the financial condition of its customers could result in changes in the level of nonperforming assets and charge-offs in the future and, accordingly, changes in the allowance.

          During the first quarter of 2008, the bank experienced a significant increase in loan charge-offs when compared to the same period in 2007. During the second quarter of 2008, an additional provision to the allowance of $300,000 was determined by management to be necessary in order to achieve an adequate allowance for inherent loan losses at June 30, 2008. The allowance is affected by a number of factors, and does not necessarily move in tandem with the level of gross loans outstanding. Management continues to monitor the factors that affect the allowance, and is prepared to make adjustments as they become necessary.

          Nonperforming assets. Nonperforming assets consist of nonaccrual loans, foreclosed assets, and loans that are 90 days or more past due but are still accruing interest and other real estate owned. At June 30, 2008, there was $16,429,000 in nonperforming assets, compared to $11,905,000 at December 31, 2007. Nonaccrual loans were $12,475,000 at June 30, 2008, compared to $11,465,000 at December 31, 2007. There was $3,955,000 in Other Real Estate Owned at June 30, 2008, that consisted of two single family residences and one lot development, and $440,000 at December 31, 2007, that consisted of one single family residence. There were no loans past due 90 days and still accruing at either date. During the first quarter of 2008, the Bank obtained a land development property consisting of 20 residential lots, located in Martinez, California, that was recorded at the net realizable value of $3,200,000. The Bank also obtained through foreclosure a single family residence in Fairfield valued at $398,000 and a single family residence in San Jose valued at $357,000. Management intends to aggressively market these properties. While management believes these properties will sell at a price that approximates their carrying value, there can be no assurance that these properties will sell in a timely manner given the current real estate market.

19


          Deposits. Total deposits at June 30, 2008 were $507,476,000 compared to $499,255,000 on December 31, 2007. Of these totals, noninterest-bearing demand deposits were $116,162,000 or 22.7% of the total on June 30, 2008 and $120,423,000 or 24.1% on December 31, 2007. Time deposits were $133,832,000 on June 30, 2008 and $136,341,000 on December 31, 2007. During the first six months of 2008, compared to the same period in 2007, the deposit mix has changed to include a higher proportion of deposits in interest bearing demand, and in savings and money market accounts. This change may have been partly driven by the rapidly decreasing interest rate environment.

The following table sets forth the maturity schedule of the time certificates of deposit on June 30, 2008:

TABLE 9

 

 

 

 

 

 

 

 

 

 

 

(Dollar amounts in thousands)
Maturities

 

Under
$100,000

 

$100,000
or more

 

Total

 


 


 


 


 

Three months or less

 

$

19,217

 

$

29,093

 

$

48,310

 

Over three through six months

 

 

12,051

 

 

25,453

 

 

37,504

 

Over six through twelve months

 

 

10,931

 

 

22,101

 

 

33,032

 

Over twelve months

 

 

11,176

 

 

3,810

 

 

14,986

 

 

 



 



 



 

Total

 

$

53,375

 

$

80,457

 

$

133,832

 

 

 



 



 



 

          The following table shows the risk-based capital ratios and leverage ratios at June 30, 2008 and December 31, 2007 for the Bank:

TABLE 10

 

 

 

 

 

 

 

 

 

 

 

Risk-Based Capital Ratios

 

 

June 30,
2008

 

 

December 31,
2007

 

 

Minimum “Well
Capitalized”
Requirements

 


 



 



 

 


 

 

Tier 1 Capital

 

 

10.61%

 

 

10.47%

 

>

6.00%

 

Total Capital

 

 

11.59%

 

 

11.42%

 

>

10.00%

 

Leverage Ratios

 

 

9.90%

 

 

9.84%

 

>

5.00%

 

          Liquidity. Liquidity is a measure of the Company’s ability to convert assets into cash with minimal loss. As of June 30, 2008, Liquid Assets were $121,833,000, or 18.5% of total assets. As of December 31, 2007, Liquid Assets were $110,182,000, or 17.1% of total assets. Liquidity consists of cash and due from other banks accounts, federal funds sold, and securities available-for-sale. The Company’s primary uses of funds are loans, and the primary sources of funds are deposits. The relationship between total net loans and total deposits is a useful additional measure of liquidity. The Company also has outstanding Federal Home Loan Bank advances of $70,000,000, a Federal Home Loan Bank line up to 25% of total assets, and a Federal Reserve Bank borrowing facility.

          A higher loan to deposit ratio may lead to a loss of liquid assets in the future. This must be balanced against the fact that loans represent the highest interest earning assets. A lower loan to deposit ratio means lower potential income. On June 30, 2008 net loans were at 96.3% of deposits. On December 31, 2007 net loans were at 98.1% of deposits.

20


          Off-Balance Sheet Items

          The Company has certain ongoing commitments under operating leases. These commitments do not significantly impact operating results. As of June 30, 2008 and December 31, 2007, commitments to extend credit and letters of credit were the only financial instruments with off-balance sheet risk. The Company has not entered into any contracts for financial derivative instruments such as futures, swaps, options or similar instruments. Loan commitments and letters of credit were $130,382,000 and $149,161,000 at June 30, 2008 and December 31, 2007, respectively. As a percentage of net loans, these off-balance sheet items represent 26.7% and 30.5% respectively.

Corporate Reform Legislation

          President George W. Bush signed the Sarbanes-Oxley Act of 2002 (the “Act”) on July 30, 2002, in response to corporate accounting scandals. Among other matters, the Act increased the penalties for securities fraud, established new rules for financial analysts to prevent conflicts of interest, created a new independent oversight board for the accounting profession, imposed restrictions on the consulting activities of accounting firms that audit company records and required certification of financial reports by corporate executives. The SEC has adopted a number of rule changes to implement the provisions of the Act. The SEC has also approved new rules proposed and adopted by the New York Stock Exchange and the Nasdaq Stock Market to strengthen corporate governance standards for listed companies. The Company anticipates that it will continue to incur costs to comply with the Act and the rules and regulations promulgated pursuant to the Act by the Securities and Exchange Commission of approximately $150,000 annually.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk.

          Market risk is the risk of loss to future earnings, to fair values of assets or to future cash flows that may result from changes in the price or value of a financial instrument. The value of a financial instrument may change as a result of changes in interest rates and other market conditions. Market risk is attributed to all market risk sensitive financial instruments, including loans, investment securities, deposits and borrowings. The Company does not engage in trading activities or participate in foreign currency transactions for its own account. Accordingly, exposure to market risk is primarily a function of asset and liability management activities and of changes in market rates of interest. Changes in rates can cause or require increases in the rates paid on deposits that may take effect more rapidly or may be greater than the increases in the interest rates that the Company is able to charge on loans and the yields that it can realize on its investments. The extent of that market risk depends on a number of variables including the sensitivity to changes in market interest rates and the maturities of the Company’s interest earning assets and deposits (see discussion of comparative changes in the prime lending rate and the Federal Home Loan Bank of San Francisco’s Weighted Monthly Cost of Funds, in the second paragraph under Earnings Analysis on page 12 above).

21



Item 4.  Controls and Procedures.

          (a)          Disclosure Controls and Procedures: An evaluation of the Company’s disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) was carried out under the supervision and with the participation of the Company’s Chief Executive Officer, Chief Financial Officer and other members of the Company’s senior management as of the end of the Company’s fiscal quarter ended June 30, 2008. The Company’s Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures as currently in effect are effective in ensuring that the information required to be disclosed by the Company in the reports it files or submits under the Act is (i) accumulated and communicated to the Company’s management (including the Chief Executive Officer and Chief Financial Officer) to allow timely decisions regarding required disclosure, and (ii) recorded, processed, summarized and reported within the time periods specified in the Commission’s rules and forms.

          (b)          Internal Control Over Financial Reporting: An evaluation of any changes in the Company’s internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)), that occurred during the Company’s fiscal quarter ended June 30, 2008, was carried out under the supervision and with the participation of the Company’s Chief Executive Officer, Chief Financial Officer and other members of the Company’s senior management. The Company’s Chief Executive Officer and Chief Financial Officer concluded that no change identified in connection with such evaluation has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

PART II—OTHER INFORMATION

Item 1.  Legal Proceedings

 

 

          There are no material legal proceedings adverse to the Company or First National bank to which any director, officer, affiliate of the Company, or 5% shareholder of the Company, or any associate of any such director, officer, affiliate or 5% shareholder of the Company are a party, and none of the foregoing persons has a material interest adverse to the Company or First National Bank.

 

 

          From time to time, the Company and/or First National Bank are a party to claims and legal proceedings arising in the ordinary course of business. The Company’s management is not aware of any material pending legal proceedings to which either it or First National Bank may be a party or has recently been a party, which will have a material adverse effect on the financial condition or results of operations of the Company and First National Bank, taken as a whole.

Item 1A.  Risk Factors

 

 

          There have been no material changes from risk factors previously disclosed by the Company in response to Item 1A, Part 1 of Form 10-K as of December 31, 2007.

22



Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

 

 

 

c)     ISSUER PURCHASES OF EQUITY SECURITIES*


 

 

 

 

 

 

 

 

 

 

 

 

 

Period

 

(a)
Total Number
Of Shares (or
Units)
Purchased

 

(b)
Average Price
Paid Per
Share (or Unit)

 

(c)
Number of
Shares (or Units)
Purchased As
Part of Publicly
Announced Plans
or Programs

 

(d)
Maximum Number
(or Approximate
Dollar Value) of
Shares (or Units)
that May Yet Be
Purchased Under the
Plans or Programs










Month #1 April 1 through April 30, 2008

 

0

 

 

 

 

 

0

 

 

96,697

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Month #2 May 1 through May 31, 2008

 

4,940

 

 

$21.46

 

 

4,940

 

 

91,757

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Month #3 June 1 through June 30, 2008

 

1,000

 

 

$18.80

 

 

1,000

 

 

90,757

 










Total

 

5,940

 

 

 

 

 

5,940

 

 

 

 

* On August 24, 2007 the Board of Directors of the Company authorized a stock repurchase programs which calls for the repurchase of up to five percent (5%) of the Company’s then outstanding 2,863,635 shares of common stock, or 143,182 shares.

23


 

 

Item 4.   Submission of Matters to a Vote of Security Holders

          The Annual Meeting of Shareholders of FNB Bancorp was held on May 21, 2008. Three matters were voted on at the Annual Meeting: the election of Directors; a proposal to ratify and approve the FNB Bancorp 2008 Stock Option Plan; and ratify and approve the appointment of Moss Adams LLP as independent auditors of FNB Bancorp for the 2008 fiscal year. The nine appointees identified in the proxy statement for the Annual Meeting were elected as Directors; the FNB Bancorp 2008 Stock Option Plan was ratified and approved; and the appointment of Moss Adams LLP was approved. Set forth below is a summary of the voting:

 

 

 

 

 

 

 

 

 

 

Election of Directors

 

Votes For

 

 

 

Votes Withheld

 

 


 


 

 

 


 

 

Michael R. Wyman

 

2,071,535

 

 

 

57,837

 

 

Thomas C. McGraw

 

2,071,535

 

 

 

57,837

 

 

Lisa Angelot

 

2,071,640

 

 

 

57,732

 

 

Merrie Turner Lightner

 

2,071,640

 

 

 

57,732

 

 

Michael Pacelli

 

2,070,921

 

 

 

58,451

 

 

Edward J. Watson

 

2,070,640

 

 

 

57,732

 

 

Jim D. Black

 

2,071,535

 

 

 

57,837

 

 

Anthony J. Clifford

 

2,066,021

 

 

 

63,351

 

 

 

 

 

 

 

 

 

 

 

FNB Bancorp 2008 Stock Option Plan

 

For

 

Against

 

Abstain

 

 


 


 


 


 

 

 

 

1,571,511

 

138,729

 

4,343

 

 

 

 

 

 

 

 

 

 

 

Appointment of Moss Adams LLP

 

For

 

Against

 

Abstain

 

 


 


 


 


 

 

 

 

2,105,420

 

9,645

 

14,307

 


 

 

Item 6.  Exhibits


 

 

 

 

             Exhibits

 

 

 

 

 

 

 

31:

 

Rule 13a-14(a)/15d-14(a) Certifications

 

32:

 

Section 1350 Certifications

24


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 hereunto duly authorized.

 

 

 

 

FNB BANCORP

 

(Registrant)

Dated:

 

 

 

 

 

August 6, 2008.

By:

   /s/ Thomas C. McGraw

 

 


 

 

     Thomas C. McGraw

 

 

     Chief Executive Officer

 

 

     (Authorized Officer)

 

 

By:

   /s/ David A. Curtis

 

 


 

 

 David A. Curtis

 

 

 Senior Vice President

 

 

 Chief Financial Officer

 

 

 (Principal Financial Officer)

25