-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, Tz0ExgRCXgQxW2sajKPL6Lp6DWNWjqfTkKwZE+sOcLmmWVK443GbMOuSqiDCGwyJ Waixn2MHVMLpFN9I3ONG4g== 0000897101-07-000599.txt : 20070316 0000897101-07-000599.hdr.sgml : 20070316 20070316165415 ACCESSION NUMBER: 0000897101-07-000599 CONFORMED SUBMISSION TYPE: 10-K PUBLIC DOCUMENT COUNT: 19 CONFORMED PERIOD OF REPORT: 20061231 FILED AS OF DATE: 20070316 DATE AS OF CHANGE: 20070316 FILER: COMPANY DATA: COMPANY CONFORMED NAME: PRINCETON NATIONAL BANCORP INC CENTRAL INDEX KEY: 0000707855 STANDARD INDUSTRIAL CLASSIFICATION: NATIONAL COMMERCIAL BANKS [6021] IRS NUMBER: 363210283 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-20050 FILM NUMBER: 07700800 BUSINESS ADDRESS: STREET 1: 606 S MAIN ST CITY: PRINCETON STATE: IL ZIP: 61356 BUSINESS PHONE: 8158754444 10-K 1 pnb071148_10-k.htm FORM 10-K FOR FISCAL YEAR ENDED DEC. 31, 2006 Princeton National Bancorp, Inc. Form 10-K for fiscal year ended December 31, 2006
 
 


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

FORM 10-K

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Fiscal Year Ended December 31, 2006

Commission File Number 0-20050

PRINCETON NATIONAL BANCORP, INC.
(Exact name of registrant as specified in its charter)

 

 

 

Delaware

 

36-32110283


 


(State or other jurisdiction of
incorporation or organization)

 

(I.R.S. Employer
Identification No.)

 

 

 

606 South Main Street
Princeton, Illinois

 

61356-2080


 


(Address of principal executive offices)

 

(Zip Code)

Registrant’s telephone number, including area code: (815) 875-4444

Securities registered pursuant to Section 12(b) of the Act:

 

 

 

Title of each class

 

Name of each
exchange on
which registered


 


 

 

 

Common Stock

 

The Nasdaq

 

 

Stock Market

Preferred Share
Purchase Rights

 

 

Securities registered pursuant to Section 12(g) of the Act: None

 

 

 

 

 

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.

Yes

o

No

x

 

 

 

 

 

Indicate by check mark if the registrant is not required to file reports pursuant to Sections 13 or 15(d) of the Act.

Yes

o

No

x

 

 

 

 

 

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 if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.

 

o

 

 

 

 

 

 

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act.

 

 

 

 

 

 

 

 

 

Large accelerated filer

 

o

 

 

Accelerated filer

 

x

 

 

Non-accelerated filer

 

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

          At February 26, 2007, 3,341,410 shares of Common Stock, $5.00 Par Value, were outstanding, and the aggregate market value of the common stock (based upon the closing representative bid price of the common stock on June 30, 2006 of $32.65, the last business day of the Registrant’s most recently completed second quarter, as reported by NASDAQ) held by nonaffiliates was approximately $110,256,699.

          Determination of stock ownership by nonaffiliates was made solely for the purpose of responding to this requirement and the registrant is not bound by this determination for any other purpose.

          Portions of the following documents are incorporated by reference:

          2007 Notice and Proxy Statement for the Annual Meeting of Stockholders April 24, 2007 (the “Proxy Statement”) - Part III and portions of the Corporation’s 2006 Annual Report (the “Annual Report”) - Part II

Page 1 of 66 pages

 
 

PART I

Item 1. Business

          Princeton National Bancorp, Inc. (“PNBC”, the “Corporation”, or the “Company”) is a single-bank holding company which operates in one business segment conducting a full-service commercial banking and trust business through its subsidiary bank, Citizens First National Bank (“Citizens Bank”, “the Bank”, or the “subsidiary bank”). PNBC was incorporated as a Delaware corporation in 1981 in contemplation of the acquisition of all of the outstanding common stock of Citizens Bank and other future acquisitions. At December 31, 2006, the Corporation had consolidated total assets of $1,031,959,000 and stockholders’ equity of $65,355,000.

          PNBC operates the Bank as a community bank with offices located for convenience and with professional, highly-motivated, progressive employees who know the Bank’s customers and provide individualized, quality service. As part of its community banking approach, officers of the Bank actively participate in community organizations. In addition, within certain credit and rate of return parameters, the subsidiary bank strives to meet the lending needs of the communities in which offices are located and invests in local municipal securities.

          Corporate policy, strategy and goals are established by the Board of Directors of PNBC. Pursuant to PNBC’s holding company philosophy, operational and administrative policies for the Bank are also established at the holding company level. Within this framework, the Bank focuses on providing personalized services and quality products to its customers to meet the needs of the communities in which its offices are located. In 2006, the majority of the directors of PNBC also served as the directors of Citizens Bank, which further assists PNBC to directly implement its policies at Citizens Bank.

Acquisition and Expansion Strategy

          PNBC seeks to diversify both its market area and asset base and increase profitability through acquisitions and expansion. PNBC’s goal, as reflected by its acquisition policy, is to expand through the acquisition of established financial service organizations (primarily commercial banks to the extent suitable candidates may be identified) and by expanding into potential high-growth areas. In integrating acquisitions, PNBC focuses on, among other actions, implementing the policies established at Citizens Bank, improving asset quality, the net interest margin, and encouraging community involvement. In November, 2006, PNBC announced it had entered into a branch purchase and assumption agreement to acquire the Plainfield office of HomeStar Bank, Manteno, Illinois. This transaction closed in the first quarter of 2007. Additionally in 2005, PNBC acquired Somonauk FSB Bancorp, Inc. and its subsidiary, Farmers State Bank, with branches in Somonauk, Millbrook, Newark and Sandwich (subsequently merged into Citizens Bank).

          PNBC will also consider establishing branch facilities as a means of expanding its presence into new market areas. PNBC opened new branch facilities in the Peru/LaSalle/Oglesby area in 1994, in Minooka in 1994, Hampshire in 1995, Henry in 1999, Huntley in 2001, Plano in 2005 and Aurora in 2006. Several of these locations, along with the Plainfield office, are located in rapidly growing communities that will provide significant loan and deposit growth opportunities, as well as increased revenue potential.

Citizens First National Bank

          Citizens Bank was organized in 1865 as a national banking association under the National Bank Act. Currently in its one hundred and forty-second year, Citizens Bank has twenty-one offices in seventeen different communities in north central Illinois: Aurora, DePue, Genoa, Hampshire, Henry, Huntley, Millbrook, Minooka, Newark, Oglesby, Peru, Plainfield, Plano, Princeton, Sandwich, Somonauk, and Spring Valley.


          Citizens Bank serves individuals, businesses and governmental bodies in Bureau, DeKalb, Grundy, Kane, Kendall, LaSalle, Marshall, McHenry, Will and contiguous counties. Citizens Bank operates a full-service community commercial bank and trust business that offers a broad range of financial services to customers. Citizens Bank’s services consist primarily of commercial, real estate and agricultural lending, consumer deposit and financial services, and trust, brokerage, insurance, and farm management services.

Commercial, Real Estate, and Agricultural Lending

          Citizens Bank’s commercial loan department provides secured and to a much lesser extent unsecured loans, including real estate loans, to companies and individuals for business purposes and to governmental units within the Bank’s market area. As of December 31, 2006, Citizens Bank had commercial loans of $134.4 million (21.4% of the Bank’s total loan portfolio) and commercial real estate loans of $130.3 million (20.7% of the Bank’s total loan portfolio). Citizens Bank does not have a concentration of commercial loans in any single industry or business, except for loans to the agricultural industry as more fully disclosed below.

          Agricultural and agricultural real estate loans are primarily related to ventures within 30 miles of branch locations. As of December 31, 2006, Citizens Bank had agricultural loans of $83.6 million and agricultural real estate loans of $61.5 million, which represent approximately 13.3% and 9.8%, respectively, of the Bank’s total loan portfolio.

          Agricultural loans, many of which are secured by crops, machinery, and real estate, are provided to finance capital improvements and farm operations as well as acquisitions of livestock and machinery. The subsidiary bank’s agricultural loan department has the equivalent of five lending officers and works closely with all agricultural customers, including companies and individual farmers, assisting in the preparation of budgets and cash flow projections for the ensuing crop year. These budgets and cash flow projections are monitored closely by the Bank during the year. In addition, Citizens Bank works closely with governmental agencies, including the Farm Service Agency, to assist agricultural customers in obtaining credit enhancement products, such as loan guaranties.

          In accordance with its loan policy, Citizens Bank maintains a diversified loan portfolio. As part of its loan policy and community banking approach, Citizens Bank does not buy loan syndications with other lending institutions. In connection with its credit relationships, Citizens Bank encourages commercial and agricultural borrowers to maintain deposit accounts at the Bank.

Personal Financial Services

          The principal consumer services offered by Citizens Bank are demand, savings and time deposit accounts, home mortgage loans, installment loans, and brokerage services.

          One of the strengths of Citizens Bank is the stability of its retail deposit base. This stability is due primarily to the Bank’s service oriented competitive strategy and the economically diverse populations of the counties encompassing the twenty-one banking offices. These locations provide convenience for customers and visibility for Citizens Bank. A variety of marketing strategies are used to attract and retain stable depositors, the most important of which is the officer call program. Nearly all officers of the Bank call on customers and potential customers of the Bank to maintain and develop relationships.


          Citizens Bank is active in consumer and mortgage lending with approximately $120.6 million in home mortgage loans (19.1 % of the Bank’s total loan portfolio) and $56.1 million in consumer installment loans (8.9% of the Bank’s total loan portfolio) as of December 31, 2006. To better serve its retail customers, Citizens Bank is active in the secondary residential mortgage market. As a matter of policy, Citizens Bank does not hold, in portfolio, long term, fixed rate, single-family home mortgage loans, however, the servicing of such loans is maintained. As of December 31, 2006, Citizens Bank had $236.9 million of loans that have been sold, but servicing has been maintained. Management believes customers receive a higher level of quality service with this arrangement.

          Citizens Bank maintains twenty-six automated teller machines. The Bank is a member of NYCE as well as other major nationwide networks such as ACCEL/Exchange, CIRRUS and PLUS. To enhance customer service and convenience, Citizens Bank offers ATM & Debit Cards, which can be used anywhere VISA is accepted, and is viewed as a tremendous benefit to our customers. Citizens Bank also offers an entire host of Internet Banking services including Bill Pay as an additional and convenient alternative delivery mechanism for its product and service line.

          Citizens Bank continues to maintain an intensive sales training program, which includes team coaching, setting goals, measuring results, and reward recognition. Citizens Bank has implemented team goals at each branch which helps to meet bank wide goals, while continuing to focus on quality product referrals and product sales.

Citizens Financial Advisors

          Fiduciary Services undertook several significant affiliations with outside service providers in 2006. The direct management of the 15,000 acreage farmland portfolio was sold and/or outsourced to Hertz Farm Management, Inc. (40% of this portfolio will stay under the oversight of Fiduciary Services since they represent Trust Accounts). The transfer of management will allow a larger more stable management team to service the specific needs of our customers as well as deliver economies of scale that an organization with over 450,000 acres of farmland under management, such as Hertz, can provide.

          Fiduciary Services is also in the process of outsourcing the record keeping responsibilities of many of our medium to large size customer 401(K) programs. BPA – Harbridge, Inc. will deliver the professional record keeping services. This restructuring will allow our employee benefits personnel to utilize their substantial training and retirement plan expertise to meet a greater number of our current customer needs. In addition, the team will develop new business opportunities instead of focusing on mundane data entry services.

          A significant additional change occurred when the CFNB employee 401(K) program was transferred to ADP during 2006. Coordination of the large amount of internal record keeping has resulted in reduced workloads for Fiduciary Services. This reduction provides significant new business development potential in the employee benefits area.

          CFA Brokerage accomplished their final phase of realignment in 2006 with the placement of two new Client Advisors in the Somonauk and Huntley markets. Both Advisors completed the year with very strong performance numbers that will carry forward into subsequent years.

          Fiduciary Services: Fiduciary Services generated approximately $1,467,000 in gross revenue in 2006. This represents a decrease of 8.4% in revenue from 2005 due to the sale of Farm Management, real estate sales potentials and a decrease in estate fees. However, these lower income levels were accompanied with commensurate levels of decreased expenses.


          Investment Services: Brokerage income increased 5.6% from $697,348 in 2005 to $736,358 in 2006. The $39,000 increase in income, once again, occurred through the reassignment of several of the Client Advisors to service the branches under a new coverage model.

Competition

          PNBC is committed to community banking and to providing quality products and services at competitive loan rates and deposit pricing in order to remain competitive in its North Central Illinois market. Citizens Bank competes with both small, locally owned banks, as well as regional financial institutions which have numerous offices. The Bank competes with these organizations, as well as with savings and loan associations, credit unions, mortgage companies, insurance companies and other local financial institutions for deposits, loans and other business. The principal methods of competition include loan and deposit pricing, the types and quality of services provided, as well as advertising and marketing programs.

Supervision and Regulation

          Bank holding companies and banks are extensively regulated under federal and state law. The following information describes certain statutes and regulations affecting PNBC and the Bank, and such discussion is qualified in its entirety by reference to such statutes and regulations. Any change in applicable law or regulations may have a material effect on the business of PNBC and the Bank.

          PNBC is registered as a bank holding company with the Board of Governors of the Federal Reserve System (the “FRB”), and is subject to supervision by the FRB under the Bank Holding Company Act of 1956, as amended (the “BHC Act”). PNBC is required to file with the FRB periodic reports and such additional information as the FRB may require pursuant to the BHC Act. The FRB examines PNBC.

          The BHC Act requires prior FRB approval for, among other things, the acquisition by a bank holding company of direct or indirect ownership or control of more than 5% of the voting shares or substantially all the assets of any bank or bank holding company, or for a merger or consolidation of a bank holding company with another bank holding company. With certain exceptions, the BHC Act prohibits a bank holding company from acquiring direct or indirect ownership or control of voting shares of any company which is not a bank or bank holding company and from engaging directly or indirectly in any activity other than banking or managing or controlling banks or performing services for its authorized subsidiaries. A bank holding company may, however, engage in or acquire an interest in a company that engages in activities which the FRB has determined by regulation or order to be so closely related to banking or managing or controlling banks as to be a proper incident thereto.

          In November, 1999, the Gramm-Leach-Bliley Act (“GLB Act”) was signed into law. Under the GLB Act, bank holding companies that meet certain standards and elect to become “financial holding companies” are permitted to engage in a wider range of activities than those permitted for bank holding companies, including securities and insurance activities. Specifically, a bank holding company that elects to become a financial holding company may engage in any activity that the Federal Reserve Board, in consultation with the Secretary of the Treasury, determines is (i) financial in nature or incidental thereto, or (ii) complementary to any such financial-in-nature activity, provided that such complementary activity does not pose a substantial risk to the safety and soundness of depository institutions or the financial system generally. A bank holding company may elect to become a financial holding company only if each of its depository institution subsidiaries is well-capitalized, well-managed, and has a Community Reinvestment Act rating of “satisfactory” or better at their most recent examination.

          The GLB Act specifies many activities that are financial in nature, including lending, exchanging, transferring, investing for others, or safeguarding money or securities; underwriting and selling insurance; providing financial, investment, or economic advisory services; underwriting, dealing in, or making a market in securities; and those activities currently permitted for bank holding companies that are so closely related to banking or managing or controlling banks, as to be a proper incident thereto.


          The GLB Act changed federal laws to facilitate affiliation between banks and entities engaged in securities and insurance activities. The law also established a system of functional regulation under which banking activities, securities activities, and insurance activities conducted by financial holding companies and their subsidiaries and affiliates will be separately regulated by banking, securities, and insurance regulators, respectively.

          PNBC is a legal entity separate and distinct from the Bank. The major source of PNBC’s revenue is dividends received from the Bank. The right of PNBC to participate as a stockholder in any distribution of assets of the Bank upon its liquidation or reorganization or otherwise is subject to the prior claims of creditors of the Bank. The Bank is subject to claims by creditors for long-term and short-term debt obligations, including obligations for federal funds purchased and securities sold under repurchase agreements, as well as deposit liabilities. The Bank is subject to regulation and examinations by the Office of Comptroller of the Currency (the “OCC”).

          The Bank may declare dividends out of undivided profits, except that until the surplus fund of the Bank is equal to its common capital, no dividend can be declared until one-tenth of the Bank’s net income for the applicable period has been carried to the surplus fund. The Bank, however, cannot declare or pay a dividend, if after making the dividend, the Bank would be undercapitalized. In addition, prior approval of the OCC is required if dividends declared by the Bank in any calendar year will exceed its net income for that year combined with its retained net income for the preceding two years. Under national banking regulations and capital guidelines, as of December 31, 2006, the Bank was authorized to distribute approximately $6,050,000 as dividends without prior approval from the OCC, based on net income for 2006 and retained net income for 2004 and 2005. As of January 1, 2007, retained net income for the prior two years was approximately $5,015,000 and during 2007 the Bank may pay dividends without prior approval from the OCC equal to that amount plus any 2007 net income. Future payments of dividends by the Bank will be dependent on individual regulatory capital requirements and levels of profitability. The ability of the Bank to pay dividends may be further restricted as a result of regulatory policies and guidelines relating to dividend payments and capital adequacy.

          Federal laws limit certain transactions between the Bank and its affiliates, including PNBC. Such transactions include loans or extensions of credit by the Bank to PNBC, the purchase of assets or securities of PNBC, the acceptance of PNBC’s securities as collateral for loans, and the issuance of a guaranty, acceptance or letter of credit on behalf of PNBC. Transactions of this kind are limited to 10% of the Bank’s capital and surplus for transactions with one affiliate, and 20% of the Bank’s capital and surplus for transactions with all affiliates. Such transactions are also subject to certain collateral requirements. These transactions, as well as other transactions between the Bank and PNBC, must also be on terms substantially the same as, or at least as favorable as, those prevailing at the time for comparable transactions with nonaffiliated companies or, in the absence of comparable transactions, on terms, or under circumstances, including credit standards, that would be offered to, or would apply to, nonaffiliated companies.

          FRB policy requires PNBC to act as a source of financial strength to the Bank and commit resources to support the Bank. The FRB takes the position that in implementing this policy, it may require PNBC to provide such support when PNBC otherwise would not consider itself able to do so.

          The various federal bank regulators, including the FRB and the OCC, have adopted risk-based capital requirements for assessing bank holding company and bank capital adequacy. These standards establish minimum capital standards in relation to assets and off-balance sheet exposures, as adjusted for credit risks. Capital is classified into two tiers. For bank holding companies, Tier 1 or “core” capital consists of common shareholders’ equity, perpetual preferred stock (subject to certain limitations) and minority interests in the equity accounts of consolidated subsidiaries, and is reduced by goodwill and certain other intangible assets (“Tier 1 Capital”). Tier 2 capital consists of (subject to certain conditions and limitations) the allowance for possible credit losses, perpetual preferred stock, “hybrid capital instruments,” perpetual debt and mandatory convertible debt securities, and term subordinated debt and intermediate-term preferred stock (“Tier 2 Capital”). Total capital is the sum of Tier 1 Capital and Tier 2 Capital (the latter being limited to 100% of Tier 1 Capital). Components of Tier 1 and Tier 2 Capital for national banks are similar, but not identical, to those for holding companies.


          Under the risk-adjusted capital standards, a minimum ratio of qualifying total capital to risk-weighted assets of 8% and of Tier l Capital to risk-weighted assets of 4% is required. The FRB and OCC also have adopted a minimum leverage ratio of Tier 1 Capital to total assets of 3% for banks rated “1” under the Uniform Financial Institutions Rating System or bank holding companies rated “1” under the rating system of bank holding companies. All other banks and bank holding companies must maintain a leverage ratio of 4%. In addition, all banks and bank holding companies are expected to have capital commensurate with the level and nature of all risks to which they are exposed.

          At December 31, 2006, PNBC had a total capital to risk-weighted assets ratio of 9.18%, a Tier 1 capital to risk-based assets ratio of 8.75%, and a leverage ratio of 6.67%. PNBC is classified as adequately capitalized for the first ratio and well-capitalized for the last two ratios. At December 31, 2006, the Bank had a total capital to risk-weighted assets ratio of 10.02%, a Tier 1 capital to risk-weighted assets ratio of 9.59%, and a leverage ratio of 7.31%. The Bank is classified as well-capitalized for all three ratios.

          Currently, the Bank’s deposits are insured by the Deposit Insurance Fund, which is administered by the FDIC. The Deposit Insurance Fund was created by the Federal Deposit Insurance Reform Act of 2005 (the “FDIRA”), which merged the Bank Insurance Fund (“BIF”) with the Savings Association Insurance Fund (“SAIF”) during 2006.

          Following the adoption of the FDIRA, the FDIC has the opportunity, through its rulemaking authority, to better price deposit insurance for risk than was previously authorized. The FDIC adopted regulations effective January 1, 2007 that create a new system of risk-based assessments, set assessment rates beginning January 1, 2007 and establish a new insurance assessment system. Under the new regulations there are four risk categories, and each insured institution will be assigned to a risk category based on capital levels and supervisory ratings. Well-capitalized institutions with CAMELS composite ratings of 1 or 2 will be placed in Risk Category I while other institutions will be placed in Risk Categories II, III or IV depending on their capital levels and CAMELS composite ratings. The new regulations also established assessment rates beginning January 1, 2007 with the highest rated institutions, those in Risk Category I, paying premiums of between .05% and .07% of deposits and the lowest rated institutions, those in Risk Category IV, paying premiums of .43% of deposits. The assessment rates may be changed by the FDIC as necessary to maintain the insurance fund at the reserve ratio designated by the FDIC, which currently is 1.25% of insured deposits. The FDIC may set the reserve ratio annually at between 1.15% and 1.50% of insured deposits. Deposit insurance assessments will be collected for a quarter at the end of the next quarter with the first assessments under the new system being collected on June 30, 2007 for insurance coverage for the first quarter of 2007. Assessments will be based on deposit balances at the end of the quarter, except for institutions with $1 billion or more in assets and institutions that become insured on or after January 1, 2007 which will have their assessment base determined using average daily balances of insured deposits.

          Effective November 17, 2006, the FDIC implemented a one-time credit of $4.7 billion to eligible institutions. The purpose of the credit is to recognize contributions made by certain institutions to capitalize the Bank Insurance Fund and Savings Association Insurance Fund, which have now been merged into the Deposit Insurance Fund. The Bank is an eligible institution and received notice from the FDIC that its share of the credit is $647,000. This amount is not reflected in the accompanying financial statements as it represents contingent future credits against future insurance assessment payments. As such, the timing and ultimate recoverability of the one-time credit may change.


          All FDIC-insured depository institutions must pay a quarterly assessment to provide funds for the payment of interest on bonds issued by the Financing Corporation, a federal corporation chartered under the authority of the Federal Housing Finance Board. The bonds (commonly referred to as FICO bonds) were issued to capitalize the Federal Savings and Loan Insurance Corporation.

          Federal law permits adequately capitalized and adequately managed bank holding companies to acquire banks across state lines, without regard to whether the transaction is prohibited by state law. Any state law relating to the minimum age of target banks (not to exceed five years) or limits on the amount of deposits that may be controlled by a single bank or bank holding company applies. The FRB is not permitted to approve any acquisition if, after the acquisition, the bank holding company would control more than 10% of the deposits of insured depository institutions nationwide or 30% or more of the deposits in the state where the target bank is located. The FRB could approve an acquisition, notwithstanding the 30% limit, if the state waives the limit either by state regulation or order of the appropriate state official.

          Banks are permitted to merge with one another across state lines and thereby create a main bank with branches in separate states. After establishing branches in a state through an interstate merger transaction, a bank can establish and acquire additional branches at any location in the state where any bank involved in the merger could have established or acquired branches under applicable federal or state law. In addition, the laws of some states, including Illinois, permit a bank with its main office in another state to establish de novo branches or to acquire a branch of another bank without acquiring the entire bank. Therefore, if the laws of another state so permit, the Bank could establish a de novo branch or acquire a branch of a bank in such state, even if the laws of such state require a reciprocal provision.

          PNBC does not have current plans to acquire banking organizations located outside the state of Illinois.

          National banks may establish operating subsidiaries to engage in activities in which the bank could engage directly.

          National banks are also authorized by the GLB Act to engage, through “financial subsidiaries,” in activities that are permissible for financial holding companies and activities that the Secretary of the Treasury, in consultation with the FRB, determines is financial in nature or incidental to any such financial activity, except (i) insurance underwriting, (ii) real estate development or real estate investment activities (unless otherwise permitted by law), (iii) insurance company portfolio investments, and (iv) merchant banking. A national bank’s authority to invest in a financial subsidiary is subject to a number of conditions, including, among other things, requirements that the bank be well-managed and well-capitalized (after deducting from capital the bank’s outstanding investment in financial subsidiaries).

          The GLB Act affected many other changes to federal law applicable to PNBC and the Bank. One of these changes was a requirement that financial institutions take steps to protect customers’ “nonpublic personal information.”

Employees

          PNBC presently has no employees. However, certain of the employees and executive officers of Citizens Bank provide their services to PNBC. A monthly fee for these services is paid by PNBC to Citizens Bank. This fee is computed annually and is based upon an average of the number of hours worked during the year.

          As of December 31, 2006, Citizens Bank employed 270 full-time and 66 part-time employees. The Bank offers a variety of employee benefits. Citizens Bank employees are not represented by a union or a collective bargaining agreement, and employee relations are considered to be excellent.


          Citizens Bank believes one of its strengths is its ability to attract and retain experienced and well-trained personnel who are knowledgeable of the market areas in which it operates. Management believes that PNBC generally has an easier time attracting and retaining quality employees than other banks in North Central Illinois. This is due primarily to its size and management style, which affords greater opportunities to employees for direct participation and development of managerial and banking skills.

          In order to implement PNBC’s community banking philosophy and to promote itself as a community oriented organization, the Bank has a formal officer call program. Nearly every officer of the Bank calls on existing or potential customers and is expected to become actively involved in leadership positions in community organizations. As of December 31, 2006, employees of the Bank participated in approximately 322 community organizations, providing nearly 12,000 hours of community service.

Available Information

          Our Internet address is www.citizens1st.com. There we make available, free of charge, our annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and any amendments to those reports, as soon as reasonably practicable after we electronically file such material with, or furnish it to, the SEC. Our SEC reports can be accessed through the investor relations section of our Web site. The information found on our Web site is not part of this or any other report we file with or furnish to the SEC.

          You may also read and copy materials we file with the SEC at the SEC’s Public Reference Room at 100 F Street, N.E., Washington, D.C. 20549. You may obtain information on the operation of the Public Reference Room by calling the SEC at 1-800-SEC-0330. The SEC maintains an internet site (www.sec.gov) that contains reports, proxy statements and other information that we electronically file with the SEC.

Item 1A. Risk Factors

          An investment in PNBC’s common stock is subject to risks inherent to the Corporation’s business. An investor should carefully consider the risks described below and information contained in this Annual Report on Form 10-K together with all of the other information incorporated by reference before deciding to purchase PNBC common stock. The risks and uncertainties described below are not the only ones facing the Corporation. Additional risks and uncertainties that management is not aware of or focused on or deems immaterial may arise or become material in the future and affect PNBC’s business. If any of these risks actually occur, PNBC’s financial condition and results of operations could be materially and adversely affected. If this were to happen, the value of PNBC common stock could decrease significantly.

PNBC’s concentration of agricultural loans is subject to risks that could adversely affect earnings.

          PNBC’s agricultural and agricultural real estate loan portfolio total $145.1 million at December 31, 2006, comprising 23.1% of total loans. The primary risks associated with agricultural loans are weather and borrower’s management. In the event of catastrophic weather conditions, such as severe drought or flooding, these loans would represent a higher risk due to poor crop sales and reduced cash flow that could impact the borrowers’ ability to repay the loan on a timely basis.

Changes in interest rates could adversely impact the financial condition and results of operations.

          PNBC’s ability to make a profit, like that of most financial institutions, substantially depends upon its net interest income. However, certain assets and liabilities may react differently to changes in market interest rates. In a period of changing rates, interest expense may increase at different rates than the interest earned. Accordingly, changes in interest rates could decrease net interest income.


The allowance for loan losses may not be sufficient to cover actual loan losses decreasing earnings.

          In determining the appropriate level of allowance for loan losses, management considers, among other things, the overall composition of the loan portfolio, types of loans, past loss experience, loan delinquencies, potential substandard and doubtful loans, underlying collateral, and other factors that, in management’s best judgment, deserve evaluation. Although management monitors the allowance monthly and considers it adequate to absorb probable losses at December 31, 2006, if any of the assumptions are incorrect, the allowance may not be sufficient to cover future loan losses. Future adjustments may be necessary to allow for different economic conditions or adverse developments in the loan portfolio. Consequently, a problem with one or more loans could require the Corporation to significantly increase the level of its provision for loan losses resulting in a reduction of earnings.

The Internal Controls of PNBC may not be effective.

          Management reviews and tests on a quarterly basis its system of internal controls, disclosure controls and procedures, and corporate governance polices and procedures. Any system of internal controls, however well designed, is based on certain assumptions and can provide only reasonable, not absolute, assurances that the objectives of the system are actually being met. Any failure or circumvention of these controls could have a material adverse effect on the Corporation’s financial condition and results of operations.

There is competition within the PNBC market areas which may limit growth and profitability.

          Because the banking business is highly competitive, PNBC faces significant competition both in originating loans and attracting deposits. Competition can not only be affected by the pricing of loans and deposits, but also by the variety of products offered. The ability of the Corporation to continue to grow in the markets served while effectively managing interest rate risk is contingent upon being able to operate in this competitive environment, which ultimately affects the Corporation’s profitability.

The success of PNBC is dependent on hiring and retaining key personnel.

          PNBC’s performance is largely dependent on the talents and efforts of highly skilled individuals. The Corporation relies on key personnel to manage and operate its business and the loss of any of these individuals may adversely affect the Corporation’s ability to maintain and/or manage the business effectively. This could have a material adverse effect on the Corporation’s financial condition and results of operations.

PNBC operates in a highly regulated environment.

          PNBC is subject to extensive regulation, supervision and examination. Any changes in the regulations or applicable laws and the failure of the Corporation to comply with any of the regulations and laws could have a material adverse effect on the Corporation’s financial condition and results of operations.

Item 1B. Unresolved Staff Comments

      None.


Item 2. Properties

          PNBC’s headquarters and Citizens Bank’s principal offices are located at 606 South Main Street, Princeton, Illinois. Also located at this address is an annex building completed in 1990. The two buildings at this location are owned by Citizens Bank and contain approximately 36,000 square feet of space, all of which is occupied by PNBC and Citizens Bank. Citizens Bank also has two drive-up facilities in Princeton and branch offices in Aurora, DePue, Genoa, Hampshire, Henry, Huntley, Millbrook, Minooka, Newark, Oglesby, Peru, Plainfield, Plano, Sandwich, Somonauk and Spring Valley. Citizens Bank is the owner of each of these facilities. None of the facilities owned by the Bank are subject to a mortgage. Additionally, the mortgage banking department of the Bank is located in Spring Valley in a separate location from the branch office. This location is not owned by the Bank and is rented by lease agreement. For additional information regarding these properties, see Footnote 6 of Item 8 of this report.

Item 3. Legal Proceedings

          The Bank is subject to legal proceedings and claims that arise in the ordinary course of business. Although management of the Corporation cannot predict the ultimate outcome of such matters, it believes that the ultimate resolution of these matters will not have a material adverse effect on the Corporation, the Bank, or the Corporation’s financial position, liquidity, and results of operations.

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

          No matters were submitted to a vote of the security holders during the fourth quarter of 2006.

Supplemental Item — Executive Officers

          The following table sets forth information regarding the executive officers:

 

 

 

 

 

 

Name

Age

 

Position

 



 


 

Tony J. Sorcic

53

 

President & Chief Executive Officer

 

James B. Miller

51

 

Executive Vice President & Commercial Banking Officer

 

Todd D. Fanning

44

 

Senior Vice President & Chief Financial Officer

 

Jacqualyn L. Funderberg

46

 

Senior Vice President – Consumer Banking

 

Patrick Murray

54

 

Senior Vice President – Citizens Financial Advisors

          Tony J. Sorcic has been President and Chief Executive Officer of PNBC since January, 1997, and first became a director of PNBC in 1986. He joined Citizens Bank in 1981 as Assistant Vice President of Operations and became Executive Vice President in 1986. Mr. Sorcic was named President and Chief Executive Officer of Citizens Bank in 1995.

          James B. Miller joined Citizens Bank in 1979 as an agricultural loan officer and has been the Executive Vice President of PNBC since 1996. Mr. Miller currently is the Executive Vice President and Commercial Banking Manager of Citizens Bank.

          Todd D. Fanning joined Citizens Bank in 1990 as Assistant Vice President and Controller. He became Vice President & Chief Financial Officer in 1997. Mr. Fanning was named Senior Vice-President & Chief Financial Officer in 2005 and remains in that capacity.

          Jacqualyn L. Funderberg joined Citizens Bank in 1994 as Assistant Vice President & Branch Manager. Ms. Funderberg became Senior Vice President – Consumer Banking in 2002 and remains in that capacity.

          Patrick Murray joined Citizens Bank in 2004 as Senior Vice President in charge of Citizens Financial Advisors and remains in that capacity.


PART II

Item 5. Market for Registrant’s Common Stock, Related Stockholder Matters and Issuer Purchases of Equity Securtiess

          (a) Since May 15, 1992, PNBC’s Common Stock has been listed on the NASDAQ Stock Market, under the symbol PNBC.

          The table below indicates the high and low bid prices, and the dividends declared per share for PNBC Common Stock during the periods indicated. The prices shown reflect interdealer prices and do not include retail markups, markdowns, or commissions which may not necessarily represent actual transactions.

 

 

 

 

 

 

 

 

 

 

 

 

 

Prices

 

Cash
Dividends

 

 

High

 

Low

 

Declared

 

 


 


 


2006

 

 

 

 

 

 

 

Fourth Quarter

 

$

33.99

 

$

32.17

 

$

.31

 

Third Quarter

 

 

34.00

 

 

32.02

 

 

.25

 

Second Quarter

 

 

35.45

 

 

32.22

 

 

.25

 

First Quarter

 

 

34.48

 

 

32.65

 

 

.24

 

 

 

 

 

 

 

 

 

 

 

 

2005

 

 

 

 

 

 

 

 

 

 

Fourth Quarter

 

$

34.00

 

$

32.50

 

$

.38

 

Third Quarter

 

 

34.00

 

 

30.50

 

 

.22

 

Second Quarter

 

 

31.65

 

 

29.40

 

 

.22

 

First Quarter

 

 

30.99

 

 

28.80

 

 

.21

 

          On December 31, 2006, PNBC had 825 registered holders of record of its Common Stock.

          The holders of the Common Stock are entitled to receive such dividends as are declared by the Board of Directors of PNBC, which considers payment of dividends quarterly. The ability of PNBC to pay dividends is dependent upon receipt of dividends from the Bank. In determining cash dividends, the Board of Directors considers the earnings, capital requirements, debt servicing requirements, financial ratio guidelines established by the Board, the financial condition of PNBC and other relevant factors. The Bank’s ability to pay dividends to PNBC is subject to regulatory restrictions. See “Supervision and Regulation.”

          PNBC has paid regular cash dividends on the Common Stock since it commenced operations in 1982. PNBC currently anticipates that cash dividends comparable to those that have been paid in the past will continue to be paid in the future. There can be no assurance, however, that any such dividends will be paid by PNBC or that such dividends will not be reduced or eliminated in the future. The timing and amount of dividends will depend upon the earnings, capital requirements, and financial condition of PNBC and the Bank as well as the general economic conditions and other relevant factors affecting PNBC and the Bank. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”


          The following Common Stock price performance graph compares the monthly change in the Corporation’s cumulative total stockholder returns on its Common Stock, assuming the Common Stock was purchased on December 31, 2001 and sold on December 31, 2006, with the cumulative total return of stocks included in the Russell 3000 and the SNL Midwest Bank Stock Index for the same period. The amounts shown assume the reinvestment of dividends.

Princeton National Bancorp, Inc.

(PERFORMANCE GRAPH)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period Ending

 

 

 



Index

 

12/31/01

 

12/31/02

 

12/31/03

 

12/31/04

 

12/31/05

 

12/31/06

 















Princeton National Bancorp, Inc.

 

100.00

 

136.29

 

190.57

 

198.82

 

237.09

 

239.55

 

Russell 3000

 

100.00

 

78.46

 

102.83

 

115.11

 

122.16

 

141.35

 

SNL Midwest Bank Index

 

100.00

 

96.47

 

123.48

 

139.34

 

134.26

 

155.19

 

          The Corporation’s Common Stock began trading on the NASDAQ Stock Market under the symbol PNBC on May 8, 1992. On December 31, 2006 and February 26, 2007, the Record Date, the closing bid prices for the Common Stock as quoted on NASDAQ Online were $32.55 and $32.88, respectively.



 

 

 

 

(c)

The following table provides information about purchases of the Corporation’s common stock by the Corporation during the quarter ended December 31, 2006:


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period

 

(a) Total number of shares purchased

 

(b) Average price paid per share

 

(c) Total number of shares
purchased as part of a publicly
announced plans or programs (1)

 

(d) Maximum number (or approximate dollar value) of shares that may yet be purchased under the plans or programs

 


 


 


 


 


 

10/1/06 – 10/31-06

 

0

 

 

 

$

0.00

 

 

0

 

 

65,000

 

 

11/1-06 – 11/30-06

 

15,000

 

 

 

$

33.00

 

 

15,000

 

 

50,000

 

 

12/1-06 – 12/31/06

 

10,000

 

 

 

$

33.10

 

 

10,000

 

 

40,000

 

 

 

 



 





 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

25,000

 

 

 

$

33.04

 

 

25,000

 

 

40,000

 

 


 

 

 

(1) On April 25, 2006, the Board of Directors approved the repurchase of up to an aggregate of 100,000 shares of common stock pursuant to a repurchase program announced the same day (“the Program”). The expiration date of this Program is April 25, 2007. Unless terminated earlier by resolution of our Board of Directors, the Program will expire on the earlier of such expiration date or when we have repurchased all shares authorized for repurchase under the Program.

Item 6. Selected Financial Data

          Information regarding the Corporation’s selected financial data is included on page 44 of the Corporation’s Annual Report, which information is incorporated by reference herein.

Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations

          Information regarding the Corporation’s management’s discussion and analysis of financial condition and results of operations is included on pages 33-43 in the Corporation’s Annual Report, which information is incorporated by reference herein.

Item 7A. Quantitative and Qualitative Disclosures about Market Risk

          The information required by Item 305 of Regulation S-K is contained in the Corporation’s Annual Report on pages 40-42, under the headings “Asset Liability Management” and “Contractual Obligations and Off-Balance Sheet Arrangements”, which information is incorporated herein by reference.

Item 8. Consolidated Financial Statements and Supplementary Data

          Information regarding the Corporation’s consolidated financial statements and supplementary data is included on pages 9-32 and page 43 in the Corporation’s Annual Report, which information is incorporated by reference herein.

Item 9. Changes in and Disagreements With Accountants on Accounting and Financial Disclosure

          Effective June 28, 2006, the Corporation dismissed its independent registered public accounting firm, KPMG LLP, and engaged BKD, LLP as its new independent registered public accounting firm. The decision to change accountants was made after the completion of a competitive bid process and was approved by the Audit Committee of the Board of Directors.


Item 9A. Controls and Procedures

 

 

 

 

(a)

Disclosure controls and procedures. We evaluated the effectiveness of the design and operation of our disclosure controls and procedures as of December 31, 2006. Our disclosure controls and procedures are the controls and other procedures that we designed to ensure that we record, process, summarize and report in a timely manner the information we must disclose in reports that we file with or submit to the SEC. Tony J. Sorcic, President and Chief Executive Officer, and Todd D. Fanning, Senior Vice President and Chief Financial Officer, reviewed and participated in this evaluation. Based on this evaluation, Messrs. Sorcic and Fanning concluded that, as of the date of their evaluation, our disclosure controls were effective.

 

 

 

 

(b)

Internal controls. There have not been any significant changes in our internal accounting controls or in other factors during the quarter ended December 31, 2006 that could significantly affect those controls.

 

 

 

 

 

The reports required by Item 308 of Regulation S-K are attached hereto as Exhibits 99.1 and 99.2 respectively, and are incorporated herein by reference.

Item 9B. Other Information

          None.

PART III

Item 10. Directors, Executive Officers and Corporate Governance

          Certain information regarding executive officers of the Corporation is included as a Supplementary Item at the end of Part I of this Form 10-K.

          Information regarding executive officers and directors of the Corporation and the Corporation’s Audit Committee is included in the Corporation’s Definitive Proxy Statement for the Annual Meeting of Stockholders to be held April 24, 2007 (the “Proxy Statement”) under the captions “Proposal 1-Election of Directors” and “Board of Directors’ Meetings and Committees”, which information is incorporated by reference herein.

          Information regarding compliance with Section 16(a) of the Exchange Act is included in the Proxy Statement under the caption “Section 16(a) Beneficial Ownership Compliance Reporting”, which information is incorporated by reference herein.

          Information regarding the Corporation’s Code of Ethics is included in the Proxy Statement under the caption “Code of Ethics”, which information is incorporated by reference herein.

          Information regarding an Audit Committee Financial Expert is included in the Proxy Statement under the caption “Audit Committee Financial Expert”, which information is incorporated by reference herein.


Item 11. Executive Compensation

          Information regarding executive compensation is included in the Proxy Statement under the captions “Board of Directors’ Meetings and Committees”, “Compensation of Directors”, “Executive Compensation”, “Compensation Discussion and Analysis”, “Compensation Committee Interlocks and Insider Participation” and “Compensation Committee Report”, which information is incorporated by reference herein.

 

 

Item 12.

 Security Ownership of Certain Beneficial Owners and Management and Related Stockholders Matters

          Information regarding security ownership is included in the Proxy Statement under the captions “Security Ownership of Directors, Nominees for Director, Most Highly Compensated Executive Officers and All Directors and Executive Officers as a Group” and “Security Ownership of Certain Beneficial Owners,” which information is incorporated by reference herein.

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity Compensation Plan Information

 

Plan Category

 

Number of securities to be issued upon exercise of outstanding options, warrants and rights

 

Weighted-average exercise price of outstanding options, warrants and rights

 

Number of securities remaining available for future issuance under equity compensation plans (excluding securities in column (a))

 

 

 

(a)

 

(b)

 

(c)

 


 


 


 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity compensation plans approved by security holders

 

319,536

 

 

 

$

29.61

 

 

12,523

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity compensation plans not approved by security holders

 

N/A

 

 

 

 

N/A

 

 

16,189

(1)

 

 

 


 

 

 



 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

319,536

 

 

 

$

29.61

 

 

28,712

 

 

(1)          Represents shares issuable under the Company’s Amended and Restated Employee Stock Purchase Plan (the “ESPP”). The ESPP is a broad-based plan which was originally adopted by the Company in October, 1994 and has been amended and restated to increase the number of shares issuable under the ESPP to the current maximum of 80,000 shares. Under the ESPP, eligible employees and directors may purchase PNBC common stock without incurring any brokerage commissions or service charges using lump sum contributions and/or payroll deductions, in the case of employees.


Item 13. Certain Relationships and Related Transactions, and Director Independence

          Information regarding relationships and transactions is included in the Proxy Statement under the captions “Certain Transactions” and “Board of Directors’ Meetings and Committees,” which information is incorporated by reference herein.

Item 14. Principal Accountant Fees and Services

          Information regarding principal accountant fees and services is included in the Proxy Statement under the caption “Audit Committee Report”, which information is incorporated by reference herein.

Item 15. Exhibits and Financial Statement Schedules

 

 

 

(a)(1)

The following is a list of the Financial Statements included in Part II, Item 8 of this report:

 

 

 

 

 

Report of Independent Registered Public Accounting Firm

 

 

 

 

 

Consolidated Balance Sheets as of December 31, 2006 and 2005.

 

 

 

 

 

Consolidated Statements of Income for the years ended
December 31, 2006, 2005 and 2004.

 

 

 

 

 

Consolidated Statements of Comprehensive Income for the years ended
December 31, 2006, 2005, and 2004.

 

 

 

 

 

Consolidated Statements of Changes in Stockholders’ Equity for the years ended
December 31, 2006, 2005, and 2004.

 

 

 

 

 

Consolidated Statements of Cash Flows for the years ended
December 31, 2006, 2005, and 2004.

 

 

 

 

 

Notes to Consolidated Financial Statements.

 

 

 

(a)(2)

Financial Statement Schedules

 

 

 

          No consolidated financial statement schedules are required to be included in this Report on Form 10-K.

 

 

(a)(3)

Exhibits

 

 

 

          The exhibits filed herewith are listed on the Exhibit Index filed as part of this report on Form 10-K. Each management contract or compensatory plan or arrangement of the Corporation listed on the Exhibit Index is separately identified by an asterisk.



SIGNATURES

          Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registration has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

 

 

PRINCETON NATIONAL BANCORP, INC.

 

 

 

 

By:

/s/ Tony J. Sorcic

 

 


 

 

Tony J. Sorcic, President and Chief Executive Officer

 

  Date:  March 15, 2007

          Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.

 

 

 

 

 

 

Signature

 

Title

 

Date


 


 


 

 

 

 

 

 

/s/

Tony J. Sorcic

 

President and Chief Executive Officer and Director

 

 



 

(Principal Executive Officer)

 

 

 

Tony J. Sorcic

 

 

 

 

 

 

 

 

 

 

/s/

Todd D. Fanning

 

Senior Vice-President & Chief Financial Officer

 

 



 

(Principal Accounting and Financial Officer)

 

 

 

Todd D. Fanning

 

 

 

 

 

 

 

 

 

 

/s/

Craig O. Wesner

 

Chairman of the Board

 

 



 

 

 

 

 

Craig O. Wesner

 

 

 

 

 

 

 

 

 

 

/s/

Daryl Becker

 

Director

 

 



 

 

 

 

 

Daryl Becker

 

 

 

 

 

 

 

 

 

 

/s/

Gary C. Bruce

 

Director

 

 



 

 

 

 

 

Gary C. Bruce

 

 

 

 

 

 

 

 

 

 

/s/

 

 

Director

 

 



 

 

 

 

 

Sharon L. Covert

 

 

 

 

 

 

 

 

 

 

/s/

 

 

Director

 

 



 

 

 

 

 

John R. Ernat

 

 

 

 

 

 

 

 

 

 

/s/

Donald E. Grubb

 

Director

 

 



 

 

 

 

 

Donald E. Grubb

 

 

 

 

 

 

 

 

 

 

/s/

Mark Janko

 

Director

 

 



 

 

 

 

 

Mark Janko

 

 

 

 

 

 

 

 

 

 

/s/

 

 

Director

 

 



 

 

 

 

 

Willard Lee

 

 

 

 

 

 

 

 

 

 

/s/

 

 

Director

 

 



 

 

 

 

 

Thomas M. Longman

 

 

 

 

 

 

 

 

 

 

/s/

 

 

Director

 

 



 

 

 

 

 

Ervin I. Pietsch

 

 

 

 

 

 

 

 

 

 

/s/

Stephen W. Samet

 

Director

 

 



 

 

 

 

 

Stephen W. Samet

 

 

 

 



INDEX TO EXHIBITS

 

 

Exhibit
Number

Exhibit



 

 

3.1   

Amended and Restated Certificate of Incorporation of Princeton National Bancorp, Inc. (“PNBC”) (incorporated by reference to Exhibit 3.1 to the PNBC Registration Statement on Form S-1(Registration No. 33-46362) (the “S-1 Registration Statement”)).

 

 

3.2   

By-Laws of PNBC (as amended January 27, 2003) (incorporated by reference to Exhibit 3.2 of the 2002 PNBC Annual Report on Form 10-K).

 

 

4.1   

Certificate of Designation of Series A Junior Participating Preferred Stock (incorporated by reference from Registration Statement on Form 8-A filed by PNBC on August 1, 2003 (File No. 000-20050)) incorporated by reference to Exhibit 4.1 of the 2004 PNBC Annual Report on Form 10-K).

 

 

4.2   

Trust Preferred Securities Indenture (incorporated by reference to Exhibit 4.1 to PNBC Quarterly Report on Form 10-Q for the quarter ended September 30, 2005).

 

 

10.1*

Employment Agreement, dated as of January 8, 2003 between PNBC and James B. Miller. (incorporated by reference to Exhibit 10.2 of the 2002 PNBC Annual Report on Form 10-K).

 

 

10.2*

Employment Agreement, dated as of October 23, 2000, between PNBC and Tony J. Sorcic (incorporated by reference to Exhibit 10.2 of the 2000 PNBC Annual Report on Form 10-K).

 

 

10.3*

Citizens First National Bank Profit Sharing Plan, as amended and restated January1, 1989 (incorporated by reference to Exhibit 10.4 to the S-1 Registration Statement).

 

 

10.4*

Citizens First National Bank Defined Contribution Plan and Trust, as amended and restated January 1, 1989 (incorporated by reference to Exhibit 10.5 to the S-1 Registration Statement).

 

 

10.5*

Princeton National Bancorp, Inc. Stock Option Plan (incorporated by reference from Schedule 14A filed by PNBC on March 6, 1998).

 

 

10.6*

Princeton National Bancorp, Inc. Deferred Compensation Plan (incorporated by reference to Exhibit 10.6 of the 2001 PNBC Annual Report on Form 10-K).

 

 

10.7*

Princeton National Bancorp, Inc. Management Incentive Compensation Plan (incorporated by reference to Exhibit10.7 of the 2001 PNBC Annual Report on Form 10-K).

 

 

10.8*

Princeton National Bancorp, Inc. 2003 Stock Option Plan (incorporated by reference from Schedule 14A filed by PNBC on March 19, 2003).

 

 

10.9*

Form of Stock Option Agreement (incorporated by reference to Exhibit 10.9 of the 2004 PNBC Annual Report on Form 10-K).

 

 

 10.10*

Amendment to Stock Option Agreement (incorporated by reference to Exhibit 10.10 of the 2005 PNBC Annual Report on Form 10-K).



 

 

10.11

Trust Preferred Securities Purchase Agreement (incorporated by reference to Exhibit 10.1 to PNBC Quarterly Report on Form 10-Q for the quarter ended September 30, 2005).

 

 

10.12

Trust Preferred Securities Declaration of Trust (incorporated by reference to Exhibit 10.2 to PNBC Quarterly Report on Form 10-Q for the quarter ended September 30, 2005).

 

 

10.13

Trust Preferred Securities Guarantee Agreement (incorporated by reference to Exhibit 10.3 to PNBC Quarterly Report on Form 10-Q for the quarter ended September 30, 2005).

 

 

13     

Portions of 2006 Annual Report to Shareholders.

 

 

14     

Code of Ethics (incorporated by reference to Exhibit 14 of the 2003 PNBC Annual Report on Form 10-K).

 

 

21     

Subsidiaries of PNBC.

 

 

23.1  

Consent of BKD, LLP.

 

 

23.2  

Consent of KPMG LLP.

 

 

31.1  

Certification of Tony J. Sorcic required by Rule 13a-14(a).

 

 

31.2  

Certification of Todd D. Fanning required by Rule 13a-14(a).

 

 

32.1  

Certification of Tony J. Sorcic required by Rule 13a-14(b) and Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350.

 

 

32.2  

Certification of Todd D. Fanning required by Rule 13a-14(b) and Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350.

 

 

99.1  

Report of Management on Internal Control Over Financial Reporting

 

 

99.2  

Report of Independent Registered Public Accounting Firm


 

 

*

Management contract or compensatory plan.



GRAPHIC 2 a071148001.jpg GRAPHIC begin 644 a071148001.jpg M_]C_X``02D9)1@`!`@``9`!D``#_[``11'5C:WD``0`$````3P``_^X`#D%D M;V)E`&3``````?_;`(0``P("`@("`P("`P0"`@($!`,#`P,$!00$!`0$!08% M!@4%!@4&!@@("`@(!@H*"PL*"@P,#`P,#`P,#`P,#`P,#`$#`P,%!04*!@8* M#@L)"PX0#@X.#A`0#`P,#`P0$`P,#`P,#!`,#`P,#`P,#`P,#`P,#`P,#`P, M#`P,#`P,#`P,_\``$0@!,P(-`P$1``(1`0,1`?_$`*0``0`"`@,!`0`````` M```````%!P0&`@,(`0D!`0`````````````````````0```%`P(#`@<*!0X* M!P8'`0$"`P0%`!$&$@7P^;S?,\?D4QY M7-]LLKF)*!:+'/&DR*>VBV52S_+"8WB3A$'1$IA>+*X=KKMBHJ%,@E<_, M&QM%C%*'=N9U2]1VXF-;/N<,"/V]GY#=Y/;Z:(LA,,HC)EVG*=Q[IN9=-)V$ M.Z(>ZQ!+S=7B7$"F`0N#+>L#/\7FPDY5^K)'E'R3> M#6D&";9BF)2G."Z(`ND4DS`J0VHO*_BQL0PGXGH*NZSI]BGUG8GC&7GW M'F,$<[=.7YX#:-S+>43R1)=PFF[.WC%DA$A27*8X\/@`/"U!C8;U0;Z;!;48 M5M_N"*26YFZ$IEP,N9."S\XLRBF$AB.@ZYT%TFRJB[95(W-3/H* M)BF*`>&P5G!;W[I;5;@[W;\;NLBYCD&%Y$SVYQ?&(7,)H\<$W+MXX6L6S9.6 MR+,&NE518SE1,JQ3:BE3&^J@M;->N#[&!1,7NOM?C$5N!$,(2<< M/X>:AI"31BE0%PHR0415065TB`D$#C\'Q0U"$[-]2?4O$YQAFUQMM\70W#W/ MC\ER!%BZRIT#*)BX4K4R!GCE*-4YBJHK'(8B1!`I@*.K3<0"(VFZX\]SF6VA M>93MZRQO">I1"=:X\NQG!>RB$ICS[K#;/(\5QP$8VR7D.Y2BZ+,K,RBB2`@/=EU- M(B41``&@DMG.N'/=P'>TDSE^!QV)[?=0[/)31;YG.*OI-F[Q1DN]=K+MNYID M!NJ#8Y4@*H93L$X%[*"6VBZOMU=QX^-W7E=KB0G37E3:=DFF6,YQ-Y*Q,?"" MJ'?9AB**12D6Y!P`J*BARCX#``C01>PO7[[7]S<1PZ7QN,@8'>EG)R&(.(C( MDIF58#%D,L+;(VB*!`9JN$B&.D`'-V"3B(&$H>P:!0*!0*!0*!0*!0*!0*!0 M*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*"M<)Z=MI\"VOEM MFHB(%[MSE*LLM)Q$HNH\(N$T9C#+8@[2;R'D1_I!6&6<(JD.=EI#25*]B%$0+:XT&P[<=).S MVU<[AV18HWD22>T\+(XKCQGDBJY*C&2;M5ZLDH!_AB"BQM(CQ*6P>"@VTVS& M#&WH+OX9!P.XA,='"@<=Y/W7R2+SOPDY'P=?-XZNVW"@KU/HAV&:P,CC<6SE MH.+?Y,.?Q814T\9*X[D!M0&=P2B!R&9Z@-I$A!T6``T\`H.R4Z+MFI7!8?!E MELB2]%,D]/6.1DR)\;(@R&QBB^/(JG45$XE'3[U@$MC!>@C\VZ$MC,^R>?R2 M=4R))#.GS&>FH%AD#MI".9J/!(J4J=FD($,Y$J5C&-F;:TD M;NG%D;O2MNI,SI3-![ZH)E3.VIV:@M1$!Y/Q:@VMV#0<('IDVQQO*]NLQC"2 M!978?'%L*Q8JCP3HEC%T$VPBZ*)+JJ@0E@-<`XB(@(VL$V]V5Q!_O?';_K*O M2YS!8\OAK=(BY`CQCG#H79A.D*8F%3F#P,!P"W@H,#>7I_P_>ES`S$K(S>%Y MC@2CM7'LJP^1&+F8\'Z8(N4DUN6J4R:Q"@!R'(8HVH(3&.DW;'$LMV[S**=S MBTML8PFHJ!\HRIY#O))\IBNU9!1T1594_C")+*%*3@`%T@4H!]R#I+VERK'] MR<9R%-_)Q>_,PAE$Z!W1"*LY-JBV107C%$TBF1%/NI#%$1..J]Q$HZ:#5B=" M.U3K%\X@,HR+,,]F-WV$9!SN59--D?SI(R)<$=-V;186Q4TDP4(!C?%")A^$ M/98+,E]C<0F]XH'>UXYD0RO"X)_BD>U3<)A'"SD3ZU5%$A2$PJ\+`8#@%K7* M-J#3(3HVVH@8;:V!:.IE:.Z=PGB8X5=X@@[;7"93$Y)'*\QR!+:A":C<1CY>5:KL8J,GF2K!RR11(R3`2\M41 M`XCS-0%N<2E`M!LV&](>UF$1.UD+&+RSUATYAD!<:(^=(*]Z+DK=PV>%D0*W M("I=#D^D"@2W"]Z#6<#Z#ML<$RJ.DD&@VSL3"H0B:"*)G(EU""0N#*LZ9#D+IB"$0L]8Q"\ZNW0454(HH M!&C MM)''LE2A<=,TA@@I-G',EDXMB+XP-G)@C@4%43'`3J&`Q!*1.P;WU$XY!RFV MK3'I%,X1DM,8WC"G(=NVBQ6$S,,8YR1%9HJFH0YD53%*>_BCQH*X=?W<736X M44.B7+&)%$P3*FCFL\8B9@,!N87G.U!$P@%O&$2V'X-["`(J%*7F#N'-BH72-]11YW`1\-!\2Z&=O$R M&*.>;H+"?AJ4W#FS&#QBFX#SN'P;?J"/NT'5^@GM]^<+=7^T:;^5H'Z">WWY MPMU?[1IOY6@?H)[??G"W5_M&F_E:!^@GM]^<+=7^T:;^5H'Z">WWYPMU?[1I MOY6@?H)[??G"W5_M&F_E:##?=`^&N%4U&6ZN[L/RRG(1`J9T]">7ETB)K^..IH8= M1?!QM[H#08BG1?)G.8X=0&\Z8'$3`0F8(:2W&]@O'B-@]\:#Y^A;*?\`,%O1 M]\&_V?0/T+93_F"WH^^#?[/H'Z%LI_S!;T??!O\`9]!UK]%4T=$Y6_4-O.@N M8+$4-EK=0"C[HE[@%_V:#"D.B3,U3E-%=2>\#`H:-17.1(.0&VK5Q!JD(:N% MOC3=:/T\CJ:W.5`A@-9RZ8.;W``,`\]`]P&W"_P?!VC03(]+V\@\ MRW4CGH"I_%_R.`^+XWX?YOX\.'&@@,KV@W8V\E,7>O\`?;.,LB/^.'Q>)[ MQ@V'@/P=(<1]ZP1KSIRR9P8HM=[MRX\I0,!BIOX%36(F$0$>;"'M8!MP]SW> M-!C_`*-68?GYW.^>8Y]@T#]&K,/S\[G?/,<^P:!^C5F'Y^=SOGF.?8-`_1JS M#\_.YWSS'/L&@?HU9A^?G<[YYCGV#0%+8 M3"(6'P6]^@C%]EM\3N-;??W)$&^D0Y1L:Q(XZ[#8VKR2'8-AM:@QO8CO_P#\ MPV1?=3$?LR@>Q'?_`/YALB^ZF(_9=`]B._\`_P`PV1?=3$?LN@>Q'?\`_P"8 M;(ONIB/V70/8CO\`_P#,-D7W4Q'[+H'L1W__`.8;(ONIB/V702S':W?1F(BM MO4_DP,4"@#K%,?#2("(Z@Y#='B-[<>'O4&7[.][/SMK?=6(_:H,![MKU%*'. M,=O.BU3'3RPX3`&[>/;_@H)AEAG4:V*(.=S\?D1$I``RN!J)B`E`;F^ M*GRAXWA_P4'-UBW4D!#=RW"Q85-(Z>\8.\TZ[A:^C(NRU_U[4'4GB_4WI4YV MX.(Z]0G([ M7MVVH-8RW+.JW:J6PE_FF2X/EF,9CF&.X?(,8?%I2->E0FW0-S+(KK3;LA3$ M#CQ3$*#TO0*!0*!0*!05IO\`_P"A\)_KG@?^T\;0670:QN%.YSCT$1_M]BR> MXTX9RDBI%+2Z,*4K8P&%1<'"Z2Q1$@@``2W&_:%J"E-S^J+=;9;;F>W/W/VB M#'L9Q5L5919KF,6^,==94J"*()\E$PZSJ%#Q;CQ[*"@O[N_KCW6WJPZ9PB:Q M]QNKN/B+MS+N9`9ABP4/$R;DZB)!*]%,3U<5S+N,/B52J&5E%9R,>E2,4@B4HHME#*#J$+<`X=HT'D+9[-NH-EM3%;Y- M@GI>+QR$RO(LGF,NRI.2@\B19MY+NK-I&%567:JE=(H?&E*D!$RG`04U@`!; M#C>7=V)W20VO;C!*YOFP_$VL1Y5AWTRL$W,/)&!&94"!,">@Y;_%H%43N MOH5'6GHH(L_4YO9,/<81D(]GAAFTS&3$B**`\F8@7..SDHM'E(HZ65()31MT MW'BD7$R>DI2E4*(;4SZD=VGRD)!MV&)KS^X"&'2\.]:NGSF.8L(ZGLY0`(&`XG#86'4INTX2AXIQ$8 MP&1[BL\/G<=@34$?\`ICY1 MY'B)@L1#/18.VT5ES2*5DI(J;I?(W&.!Q>S>!G)<$8C*%%9><:PC&+CI`NL^,,G";HBB MCVX.!Y1&R2B15]2@:3!,)=:,J+@9Y?#R%P!O*XYCZRJ#Y5>9,XR3$T,G251; ME;`B8B/>`1.'.N/$X?O1">B^H/=B4=XKC1,5QA/+]U8QKD>/$#*SJLT(]1@L M^6*_!-B9<#DY8)IG23.DJ)C&*<`2.%!'1O5/N%E#-"9Q3#H@(9YZ#L$S2T\N MDL,IFO=P!.S:/7+R&HK7,I>ZH6T%#C8+>V=W*7W-QV2>R3`D'D.)3DSB4TU; M+'<,QD(1T9JLJS6420,H@>P&*)B%$+Z3!K'<'",*=[/LR"LM@6%X_A4J[1%HN\@H=E'KJMQ,4XI'4;))F$@F(4;"-K@`^" M@V^@C$L8QM"`'%$(IDABYT%&1HA-JD5B+94!`Z(H`4$]!@,-RVL-QH."F)8J MK+ISZL.P4G6RAG"4B9HB+HBQFPLQ4*J)=8&%`>4(@-]'B?!X4$>AMEMNVD8^ M8;8K"MY;'6GDJ*>)Q;0J[%C8Y>ZMC@F!DTK*(+8Q@MXPT&/'[0[4Q$?Y M)BL-@(V*[\A-=S:Q#-%#RBUMR'@)D2`O.3L&@]M1?`(4'?!;7;:XN!RXUBD+ MCY57:4F<(Z+:M0%Z@4Y4G`\I,OQA`4,!3=I0,-NT:"3/B^-J1Q8<\4R-$I.0 MD2,Q;)<@KPKGOH."IZ=(*`X^-U6OS/'OJXT$-D&T>UN5.W,AD>)0TU(R3AF^ M>/'<F9%LJJJ)-9S))J&3*(CP(8Q/@F$!#N8[8;;1BS-Q'8K#,%X9 M!-DP.WC&J1FK9%<[E-!`2IAH(154YRE+8`,8PAQ$:#"QG9?:3#"&2Q7#X6"( M9^C,@#2/0)H?MRJ$173\3Q#)%5.5/38$P,8":0,-!CK;#[,+OVTFMA4(H]C0 M/W8XQZ-DS'=J/A.!=.G6#A4ZI36U%.G'H MD03.N0J:VHI0#6"I2%*H!]0*`4NL#6"@E&FT&V#!NW:LL8C6S=A(,)QN1-L4 M`3D8IHFP9N0_QT&Z1$B#^Y(4"APH(A+ISV+0AEL?;X1#MHAVX3?'01:E3TK( MD.FF*9R6.F4A%3D*4@@4I3G*`:3&`0YYEL1MYF&/!C!HMM#0RTACTB^;,6R: M:;M'&U4#M6ARE``!(J:!4@TV$A?@VL%!+X]M7A&)2D7)XQ'E@28U&/8&/9,Q MY;1-K(.T7JYA3`/&4.J@!A.81$1$PCQ,(T')+:G;=$TL9+'(],V5DEDI@2MR MAWTDZ=-20*M^^!R9(HJ7^$(!01KK8G:-YDDAER^,LQR.>;+L7KT@JIF.FZ0( MV6.4I%"E(JHDD5,ZI`!0Q"@43B7A0;X``4`*`6`.`!0:KG7\\Q/_`%@;_P#R M;N@VN@4"@4"@4"@4"@4"@4"@4"@4"@4"@4'F#JEZZMMMB\#REUB2JNXF>XZB M=B1&!:*R45$2SHIDVA9MZC_)VX@\6_W8?4AO[F7I'L)CN1 M8^SR!=T_SEA(9Q'2,LJY,]7(>101!F]9<15/SQ$QA$3'.-!^A45`]8!GA0G< MSV]2CM)M1H_#YDZ^JWBV!;(`+:_;0=,<;B%^(T'<7;3J45;HI.]Z6B*NDP.EF&",$CB:XB44.\/G)2`'`! M`Y5+\;:;A8,=UL]U$N%SK);_`$FQ3.-P00PS&!3)[Q15:*'_`&3#09QMF=UW MT*6,E]\LL%Z(@*K^)A\3CE#"!]0:`\BK:0M8!XC>@PV73SF[=P"KS?7<:10` M!`4#GQA(!$0X#J2@"FX?JT':KTWOG3=9%YN[N6LJ]!('"Z.0,VAQ,CV&2!K' M)`C?]T"0%`WAO0<([IA9L5R*N-S]SY8A-=T7>:NP(?472&KD$1-XH^,%A#CV MW#A0'O2A@4FJ=Q(Y/N"Z<+\L55`W%RA'69(F@IM*$@F0.';I*`#0=J/2=M,# M4&3YSETTU$NA1.1S_+'!5@NNCH(W;RG>6"DMN'<+C M6W^1R$9BF),Y;*9U](+RZK19VJ\"D:S8Y?B3B`)I)CIU:AH/TXVC99_ M&[8XO&[J+M7^XT;%M&F0NXY0RK5R_03!-1PF4=N(PC`\7)!(H/&A43K(.V?=>>W,0KE(P\TA`TG(; MX)@$0G-P/YC#_P#\]!__`#R5!M-`H->SGN&4%*M7ZZ3 M8IRIBL#CV4',VKF]WU\S3;C>W9Q[*"-;[ MN;5.L?<9:VS&!7Q:.<=P=2Y)=F9BBZOI!!1<%=!3B(\"B-Q\';0;0U=-7S5% MZR63>,GB9%V[A`Y5$E4E"@8AR'*(@8I@$!`0&PA0=M`H%`H%`H%`H%`H%!JF M=?SS$_\`6!O_`/)NZ#:Z!0*!0*!0*!0*!0*!0*!0*!0*!05=G?41@V(3I\&@ M$GNZ.Z)2@8,,PY$LA)(ZN!3R"@G3;L$K]IW2J06^#J[*#6B[6;O[R.?*&^LY MZ#X,H.I#;+!GRZ0JD$`L6>G4A07=7N.I%L5%'P&,L'&@MW'L,Q'$L?0Q3%X5 MACV,L2Z$(J.:(MF:87OP23*4MQ$+B-KB/$>-!(-XV.9G%5HU1:J"&D3HI$(8 M0'C:Y0#APH,F@4"@4"@4"@4"@4%&]2W^EFQ'_%!C_LY/T%Y4"@4"@4%!9)MU MOU*;D3.;MFV(224,UD6NVR$C)21&<,Y=MS)C)2#%&-$'#ID<=Q#+,JZ@)7R_'+C`/X['@,1$C=T0SS6PCF*ETQ,` M?#MX][>$`HW^[2Z3>IW;?=_(Y+,F&1;%1;S'%VR,SW"+<@Z<&?LC@TTR"+P@ M"8I!/J)Q/:L\LI,YFC#1,FRBH,J;",7P3*GD&]9L9- M15HDDHX:D*N=L;F',9$RA%A$_C:0^YH;>W-(T7)\=SJ(@V2&'(JM5VZK@KIV MQCIE.0!XP82[%XJW5<+(%.=NL!^:5)82J(EXA'E@.J5W//)2#C,CAZ##)<681DI(1QW2"!31*Z#\HF(UD@**:RJ8ET@0`, M=/44Y0J#)MGMX\E:R.`(8^ZC,Y?Y9.9LIDB:"+:#"(D\%% MK#>@DO).XWK'%^8%?M.@>2=QO6.+\PJ_:=`\D[C>L<7YA5^TZ!Y)W&]8XOS" MK]IT#R3N-ZQQ?F%7[3H'DG<;UCB_,*OVG0/).XWK'%^85?M.@>2=QO6.+\PJ M_:=!CN8C=<3%[ED\(D2PZ@<8VY4$1XV$!),)V#L\%!B(1F^*8V7R/%G10,`W M+C4BB826&Y?Z\.`#<0L/O=@WX!(%;;I@4`-(X^8UN(A&/@`1]X._C_TT'WNV MZ7UA`>;'WT^@=VW2^L(#S8^^GT#NVZ7UA`>;'WT^@T#I]M>Y0AIJ;AYS- M99-12)P[&X.2E\CDN60R@]W8-GQE`)8H@*JFA(O[I0M!K/HIU7;VQ2*F=S$? MT_XFN`H+"P3;"8VQA2X]@+3 M%,6B0'F*)LXAZ"CA4>U=TL9^91=8PCX]BZK4"#R#MLBD2J"IXU@4*I"V`O9V&'P^YQ M"KM]G>8.%N'N!Z+H% M`H%`H%`H-4W$4(FQA0/-@&W9VCPH-KH%`H%`H%`H%`H% M`H%`H%`H%`H%`H%`H%`H%!7NZKT6N0;9-P3*IY2S$K<3&$0%/3`32^HMNT?B MM/'P#[MJ"PJ!0*!0*!0*!0*!0*!0*!0:5NAO-MKLW%HRFX>O>WQ:(\:#?ML]FMN]I&CA+#(LJ$K+#S9B>?*'?3< MLOVBM(OW`G77,(\?'/I+V%`H<*#=J!0*!0*!0*!0*!0*!0*!0*"C>I7_`$LV M(_XH,?\`9R?H+RH%`H%`H%`H*YWHD5V"6$IH*T0+<0#1^FWKOV+ZC,,4R5&5;;;S<>X[H_Q_*9!FT=)F-?EJH&.H0%TE``0 M`Y0^$!BB`"%!=D3N'@>0.5&..Y%%9%(MT3NSLXJ0;/7/)3'28X)(*'/8#<+V M[>';04)"=9[Z6Q">S\N`K/,5A8=W.L#0\\RD'Y5VRJ")8><:`FF>,D%3*F`B M2FL+IJ$,8IRZ:#:/TL\/=2$>VAXMY)-9F!@LF*J91)!9L,UDJ6,G8ND3")DU MVKA0W-*(\#)G)\(*#=]]MV&NQNT\_NH\BW&4-\33;*#%,#D3/;0:?DO5+C4).8Y#Q\8I+H9CBRV;^4#O$&C1@WY15FK=VHK$?IQ;XA``!$QD7:I$ M!*4!$5#`0H"(T&,EO_LRNI&(H9;'++9&056*9%#&.)`G8HR0`Q6BSN"N"@ M@L!C:0`Q+&UE+:@V1'??9YSDC'$6N71CO(IL68,6:#@%16&1;%>-+'(`D#O" M)@.E3FJ23TC`$C*B>Y MCG5/I)H`Q3B!BE,)PTT$XGO1M.K'DE2Y7%EC5F:/_`/,9!0670*!0*!0*!0*! M0*!0*"!S?/,,VVQQSEV>S+/$L;CM(+R$DN5!(#G&Q$RZAN!0$ M:"JPS[>S>/,A8%44C`40^"L^,F'N-U"\:#; M]N=B\%VXDG.3MRN\MW"F"F3D\TR=P,E/.DSG$_)!P<"E00`;`5!N1)$H`%B< M*"PZ!0*!0*!0*!0*!0*!0*!0*!0*"FNH&,4ER30SQ`%V;8I0,*[ MA,3ZDTP`P#J,`!8:#J0S3#G*<8LVGHQPEE!E$X8Z3]N`I>\"(_K!06?00N4X5AN<,TH[-8&,S"/:*] MY0:S;!O((I+`428S/+1@LJA,4<3QZ!?PV,J- MRQ?DQ))%O'3#=R0X7,LJ/>-"QA*"B8@F2@G,+Z77N%XE%XZUR-%\]@Y+")4' MBD:*95O0Z*91O+.0K@1^/%H*@>-XFK3XUKB&P].^Q+W8&"5Q5I.%GL;>MF#M M9J9J=(R>0$0*A(O6YSKK&*W>"F10$#";E'UZ3B4^DH:XPZ7Y&/Q$V)AD#=RB MX;[=1JRYF!R'[K@\AWU8Z=EQTJN+B!![$QL(ZZ#5TND7.W4&SQZ:RB)%CM[! M06-88M%,'T:Z5)CDPVE6KB46;/$U"'4*U(D?NIB"0PF5(:YM`!D(]*6=M$X1 MVTR"&+)X-)OLYB4G31^_2<93*O\`GN4Y%P^=.'*S(&Y0(4=?-.X$'9K'21(4 M/4`7L&KM\-NR]!]H%`H%!J6:,FSS(\&%P7F"QG7#I'B(:52P`T M&VT"@4"@4"@4"@4"@P9R=A,9B7,]DD@UQ^#C$Q6>2$DX3:M6Z9>TZJJQBD*4 M/=$:"FE=[<[W9$8WIL@R.X94!!7/9ODJ+B2C74F\EWX/#*&5DTFRB+=J= M,J1"&NL(CI!((U78_<%[-OY:.PQ2#9;@2R3_`!A(HQY#X8".2LY19RZ(*P@U M.Y0:F6$&P*"*@\L_CVN%P]5LI/XOA4-FT,Z:%]&D4>2TVRB". M1.99,2B'4#^B'4#^B'4#^B'4#^B'4#^$N/P`X7\-!W]PW&^NX;S&Z^U:#B=AN7J"=WMI&VFT MMVWMV^"@BWS#?*Q/)D[B@&X\SO6/R0A;1PTZ)D/W?N^#WZ"-\G]2WU_@OW3^I;Z_P7[N3/VW0/)_4M]?X+]W)G[;H'D_J6^O\%^[DS]MT#R?U+?7^ M"_=R9^VZ!Y/ZEOK_``7[N3/VW09+-EU"D$WE"9PQR`VT]W@Y9"P6&]]X-OD55J#0F)J('4*#TRIY,ATTK!P&$H=G&@A2Q_4!(ST0 M_GFF&A'8\Z7?%(PD)8%U3J,W+,I;JLA*4/Y1J'@/9:@VWO6YGU7!>=GOV;0. M];F?5<%YV>_9M`[UN9]5P7G9[]FT#O6YGU7!>=GOV;0.];F?5<%YV>_9M`[U MN9]5P7G9[]FT'0[F,_8)\U\SQUFD`";6O-.DRV*%Q&YHX`X!VT%>9%U)16,E M7\JY)MFQ72`ZB"#O/P15622XJ&T!&*'`2@!AL4IAX6H-.2ZUV;Q8$H)ICV<< MY%1TW]$I3)IPRR:)1%0"]QQ)4NL!L`%$UQ[:#SJ[_O/\UG.K!AM5A47'QF/S M$6=Q/5EAY]-]`H'EG<3U98> M?3?0*!Y9W$]66'GTWT"@>6=Q/5EAY]-]`H.IS.[DI(BHAB;%TH`A9(L_I$;B M`#Q.Q`.`<:"'DLTWF:*&*QVV0E2%,)0.EE+1(#`!CEU65;%'B!0'_P#%[H#0 M<66=;QJG*#_;$61!`PF,GD\/@M[]!,M\JSDZ>ISA#I!6X M^(65C5`MX!OSB_\`10=GI1F7J8\\Y1OTB@>E&9>ICSSE&_2*!Z49EZF//.4; M](H'I1F7J8\\Y1OTB@>E&9>ICSSE&_2*!Z49EZF//.4;](H/A\JS,A#&+A3U M02@(@0LE%ZC"'@#4Y`+C[XT&,OFF0)`30)#IR&.*%/J*)C`'^=P$!*(`4;AVCP MN'&@[FF>96L0L2G,)3G.ZQY0"%`#"!A!.7,(W$`"P4;NV(S0B70S>+@8WCW# M67AQL-^T+XH%`H%`H%`H*-ZS?]Q__P!V[??[81%!>5`H%`H%`H%`H%`H%`H% M`H%`H%`H%`H%`H-%WQW?QK8;:G(]V.#"":#1$3B`:U M5#%(%^R]_!00^-]3>Q4]A./9RZSG'<=C\T9,Y!FA*SC!JL4SM$JW=S%66(/- M)<2F+:]P'A01A>L/IO`"( M"/@H.2'4U#2J:"F+8#N'E!7A%SD%+#7\60HHE`=!U)H(XA1/>Q;C81]R@'WA MWHD4FZF-['SI0>(*+:\FR''(@J"I0\1)8K9](JAJ'M$J9K>Y0=2T[U@RPJ>2 M\0P##$E4@,B>8R>7F5DE@,`"15%G$,R&`P7$!*L%N%[]E!S7Q#JOEU'`.=R, M2Q%LJ"0M@@\)=/%TC```H4RDA-G(8![0'E@(4'TVR.ZDJDY2R7?'+5$W?),0 MN/QN-0O(,F-S`F<(IPII/8.`G$;>$;T'$.EC"WCD7.395GV8F[R5ZFE)YW/( MH)*!>Y2(Q[IFF!#7XDTZ?```%!W1_2#TSQYTE3;=PLPLU7,\15G43S2B:Q[: MC%/)'LW_X7N4MC6>OD94TK`RL=%@#MHDLF36DHNY1*H:RI1.3][J'C:P`'J8A") METIE`A0\!0``_P`%!RH%`H%`H%`H%`H%`H%`H%`H%`H%`H%`H%`H%`H%`H%` MH%`H%!1F^'^_SIW_`-9LI_V.EZ"\Z!0*!0*#B=0B91.H8$R!VF,(``?KC0?. M:E8HZRV4L!!N'C7[+>[05!U6QYI7:IG'%T`9WF&`%#G"4J?#+(HWC":X>#PT M%Q4"@4"@4"@4"@4"@4"@4"@4"@4"@4"@J_='?2.PB:;;>X?&+;F;RSJ17$9A M\6J5,R#8YA)Y1EW1@,FQ9%$!NJIQ/82HD4/XM!A;<[(R*,\VW3WLDTMR-XDT MS`S632,E`XP18H`HTQYF>X)VXE,Z4`7*H7U'*0>44+=H%`H%`H%`H%`H%`H% M`H%`H%`H%`H%`H%`H%`H%`H%`H%`H%`H%`H*.WN)JW[Z>1U%+HR3*36,8`$W M_D^6"Q;]H\;V]R]!>-`H*SW+ZB]J]ILM@L&R^0@EJ"@,LPQ[%3^],RYQQ[NG&S>,8])P\)/IJS,=)3 M3)6=5)',VZVM,J:9Q;W33*&G44X^,.J@KE]L>ZVNR?;YCB\,YS'(<7C8)DU: MN<32?XTJ\>3YWD[(B_`YB1:Y`5,NF!2H@F4B1$16#XHH7)U*)Y*MC,&E&$C% MHD^5X0"Q)$7`*BY#*(T4KZGXK'_`,L^^2H&O=3\5C_Y M9]\E0->ZGXK'_P`L^^2H&O=3\5C_`.6??)4#7NI^*Q_\L^^2H(Y\ZWV36TQL M9B3MO?X;F5DVY[6+QT$CE@[1-^Z\`>[8`XLY#?GO"GE"!Q$&MS\H6^12@J6X M:-0'A`#W;V&@F"/]R-!>9!PG,L&K3/N]-_#:\1V4'+O^XOU'"^?G?V10._[B M_4<+Y^=_9%`[_N+]1POGYW]D4#O^XOU'"^?G?V10._[B_4<+Y^=_9%`[_N+] M1POGYW]D4#O^XOU'"^?G?V10._[B_4<+Y^=_9%!P4D=R2DNG`0JI[E#3Z0.B M\!$`$;C#^`.-!'!D6[I'"15\+BCM5$TS*J-LH.HHFH81UD`BL4B!@*`=NKC> M@RBY%N%I,*V(HIZ1-:TVB8-`#P$;H%L-NT/![M!3#W?+=W>T93$NG:%;Q3", M.HQE=TGKE)["-U4S"DLVQXHIE)(/4S7#6/\`)4C!XYU#!RZ#>MM,*D=JHEQ' M8UAQWXF=R+M1'6JH-Q`H<"$+XB92$`"@&X>D&?^J2 M?GE#Y&@>D&?^J2?GE#Y&@>D&?^J2?GE#Y&@>D&?^J2?GE#Y&@>D&?^J2?GE# MY&@XGR+<$H`)IH.-KGR;,X)F4=)3\(H!!.!1,70 M9R0PB2X@-N`B'`1#C02R689F9 M0_T^@>E.3>ILI\\A_I]`]*E.3>ILI\\A_I]!UKY?E"!!. M&$3#C24Y]*+N%$PZ"W`H:I$O$W8'@OVVH,!7<;)TE$TAVYR=0512UF35@#$3 M!7PF$9<+Z/W0``V\%Z#/)G,D83@IA^0(BF_(L?IM`]-W_`*ISWY%C]-H'IN_]4Y[\BQ^F MT#TW?^J<]^18_3:#BIG3Y/3?$L@-K,4GBH,C6U#:XV><`#PC0<5<]>I#8<1R M$]B'4\1NR-P);AP>=HWX!X:#!#=-R+'OWH3E@$UJ)\D8UN"]TC:!'E][U6'M M*-N(<0H,)EO45VLJDI@N;,01(8X'<0!@(<2B`:""FL>YAOP\'OT$NAN6T6;E M7-CV2(&.<4Q24@W0*%`#B36-BB&GAJ[;V]_A09'M`9?4\]YD>_)T#V@,OJ>> M\R/?DZ![0&7U//>9'OR=`]H#+ZGGO,CWY.@>T!E]3SWF1[\G0/:`R^IY[S(] M^3H'M`9?4\]YD>_)T%:YQ,M,FWUV9`D?)LC1,AE#PJC]@Y9IZAQ]RC\)30!N M"H\/&]VW"X!>=`H/'_6GMIG^59E"3^W>'9W+.V,>V/)Y'MOFD!C.OR8^.]9M M'K>;27YQFJMUT5$R@)1.8+CV`%Z]-+G&7O3]MX^PUB>#Q=]CL6YCF*[L'ZZ* M*S)AVB$3% M1J1&[1DS2(@W013#25-)-,"E(4H!8``+!09-`H%`H%`H%`H%`H%`H%`H%`H% M`H%`H%`H%`H%`H%`H%`H%`H%`H%`H%!5&Y#I$F^FS[,P_'N%O66S@%L\;ONHEOLZ27[LZ0Q1'(,VS>(D%H5-RJ9$5T(IN5 M(@F$P@8X@(:M0%,8"T'LS8-S%O-E,(@WZ@4"@I'JM7Y..[>%T`IWC<_;Q*X_N;SB!M0>_PH M+NH%`H%`H%`H%`H%`H%`H%`H%!6.ZF^<5@4DVP;%HU?/($3+PV%0YR`XY M(&*07TFN:Z;!D0QPU+K"%_@I%4/XE!$X%L9*.\E:;L;\R*&XFZS$3J0S1L0Y M,:Q(BAC#R8)HKVK:1`IWBP"X4MP%(GQ=!-@X;)LLQ=O.X2^7QR4=N(^33?I.`F(6@]@[)8Q`X5L_AF(XM-^F^-XW!QL=&3_`#DUPDFC=N0B3HJB(F(8 MJA0`0TB(6[*#=J!0*"C.K/\`J#;?_BGMW_XVC07G0*!0*!0*!0*!0*!0*!0* M!041)[QYCO#,O,(Z;!0"'C%3L<@W:?H@[@HQ8@>.V@T!$"RKPM["(&!LB/\` M&'.8!2$+`VMV>PW:.-=ML<37D9S(%N_9!DLPL+V]QO^K0S<,KALLD6Y.8RAGL^@T:MTG2E^U,[8><)0'E`(:OW6D/<:"Z#I!-RV4(X;. M"%5252,!R*$.&HIBF+61)$J?B@4H!8`"@E:#S#F#;,XA7=YE)Y5-DB72BM MN$X^/;O68;F;?*%66?&;G%R$TEI2$@-U``H\+GU<+_!&W$+=\K;A^KD;Y]4^ MSJ!Y6W#]7(WSZI]G4#RMN'ZN1OGU3[.H.2?SI))N8^*%755U=X(VEVY@1L`VL99-'5?AX`H/GI)FGJ>OY MT8_AT#TDS3U/7\Z,?PZ!Z29IZGK^=&/X=`]),T]3U_.C'\.@>DF:>IZ_G1C^ M'0/23-/4]?SHQ_#H'I)FGJ>OYT8_AT#TDS3U/7\Z,?PZ"$S/=Q7;K'W&5YU# M%QC'(_2"[UW+,0`3J#I(DB0IQ.JJH;Q4TTP,=0P@4A1,(!05+/AO7OZ0CW)\ M.F\6V*?&(9IA3"28Q.39"@4VOFY*JX<(&9M%0M9DW4YQ@N#DX%$4*"W,5R&? MAXMO`LMK9/$(6$(DQCV+%WCO=$6J0"0A4$V\D4"$*4H6+I#@/9PH)[TLG/4^ M:_+0_P!I4#TLG/4^:_+0_P!I4#TLG/4^:_+0_P!I4#TLG/4^:_+0_P!I4#TL MG/4^:_+0_P!I4#TLG/4^:_+0_P!I4#TLG/4^:_+0_P!I4#TLG/4^:_+0_P!I M4&`;<*9("@C@>3"9+58I2PYA4T@T0XZ')K=E^-!S]/E/5C(/F"?R]`]/E/5C(/F"?R]`]/E/5C(/F"?R M]`]/E/5C(/F"?R]`]/E/5C(/F"?R]`]/E/5C(/F"?R]`]/E/5C(/F"?R]!T* M[D\EH=X;%LE,FD`F$A(K6J(%&WBIE5$XC[P!00KG?:/:JBBIA>Z+6,4OHGFB.I,ZMU,3DP`-!`/H'XH?&&]@#W:":;;DQ#A, M%!BLA;W`HZ%L;EBF\8A3VL#8>S58??`:#M]H41]73OW=EOHM`]H41]73OW=E MOHM`]H41]73OW=EOHM`]H41]73OW=EOHM`]H41]73OW=EOHM`]H41]73OW=E MOHM!Q4W%ADR&4/'3V@@"8=.-S!AL'N`5H(C^L%!U#NAC*:PH.6TXS,!1,)U\ M:FB)6`Q"_P`8++1>Z@>'W1[`&P=OM,Q#\<]\T2?T6@>TS$/QSWS1)_1:![3, M0_'/?-$G]%H'M,Q#\<]\T2?T6@>TS$/QSWS1)_1:![3,0_'/?-$G]%H'M,Q# M\<]\T2?T6@>TS$/QSWS1)_1:"+6WTVO;FTKRRR(B9-/QXN2`-2VG0`B+7AJU MEM^K01>2=36QV,RJN.GREMDF6-CF14QW%4G&1S!5@`!Y2C.(3=+)F'4`!K*4 M+CVT&DO>IC,\B?FC,!P]KBR"0B5:6W1E@@A3TF,4QDHQDD_=J=@6!44!&_N7 M&@Z3,9;,3E<[F[Z*L&ZA+*P&VR2&,QQ3&*4HAWQ;OTD?L$;EY/ M0KTH9CU:[6M<7.NICF:M\BDD3$W6CNGV4GL+*,IIO&G`C.-;))JB5T0O>!YBP M)F^+M0>N-E&S-IM!A;>/BX_&6*4%%@WBX)WW^+;)]U3$I&+GM60MQ34'B:,P.0:X=`1KC<3=C(4#NH7#(A1,CM5`IA3[\^ M64'ELF)5+%.X5\4!\4A5#^((0N$;*2TADC3=+?:0;Y[N9'F45A(]H4Y<9Q(J MEKIPK9;B=>Q2@=XN`KF&_+Y*8\N@M^@4"@4"@4"@4"@4"@4"@4"@4"@4"@4' M$%$Q4%(#`*I0`XDN&H"F$0`1#W!L-!RH%`H%`H%`H%`H%`H%`H%`H(G)(LFQ`+VB91PZ;=+Q^UD%D>]+IH;D MG*;&Q2HB!C.%G&8S9 M27[032"-9)G$/\HN4!_?4':/35C^0)B7=7*7H(AH M$ZA1$10$24'M'8Y##VVS.#(;?$50P8F/0_D%-TL1PX)'BS2%`JZB9SE,H!!# M6)3"&J]AM0;O0*!05;OQ_P#\\_U]QW_ZB@M*@4"@4"@4"@4"@4'!99)ND=PX M.5!!`IE%%%#`4A"%"XF,(V````N(C0>&=I>N[-^J?=#/-D]DD8G&W M;2ABK)M<4:&0:KR*+`QS&?/%%A,=%/XM$A3D%8PZ1*',Y MF\BFC$<9!E,VL+R;FWA2`07#YR8+F[/%(4"IIAXJ9"EX4&[T"@4"@4"@4"@4 M"@4"@4"@4"@4"@QI&3C8=DK)2[M"+CFA1.NZ>*D013*'[HYU!*4H?JC05=.= M5FP,*]4B6V7-LOG4!T&B<.0S=7)6 M3UGM1M+D)I4R2J;&7SPS+&H=)K",:"H^VXP[)G0K%3*E"YR^:""(ZKJ#W['RA<+!PU>&@^);N[[M MG*B5.C!Y+$3*R)0.HFQDFK@Q"B-@$P)*&$`O03:*Z+A,%6ZA5T MC7L=,P&*-N'`0N%!V4"@Z7KUG&LUY&17281[!)1RY6AW:$M%R*95VKQFJ1=NND<+E4243$Q3%$.P0&PT& MB9=U"[+X0\/$3661[C)":@)CT0H,O-JG"X:$XZ/!PY,81*(``)]O"@U\F\>Z M^8&*EMCM5*(LG":@ISVXKQ'%F!#A?ECW,A7TD8#6O8S5/WQ+0<#;7[\YJF0V MXVZ)L/:F&ZL1M;%HQ91+XHZ3R,MY2=&XAVI`AP$0]P0"6QGIFV2QIYY7-C*& M6Y*8XK*9!F"J^2S!U3:;G!Y+J.E27T!P()2AX`"@L\A")D*FF4")D`"E*4+` M`!P```/!0?MH2-;\57;]=-L@2_#QE%3%*'ZXT%5'ZK=H MI%VK&;?KR>\4JV,!5&^`1#N<0*(G$ESODB%8D"X#Q.X#AQH.L/237+XO%XLN52K?X M./)%$/`($=J7']8E!:U`H%`H%`H%`H.)SD3(910P)II@)C&,-@*`<1$1'L`* M"EY/J03RA\OCG3U`+;WSK90[5S--5P88;&K$&Q@>31R*)JF(/:DS(X4\`E+V MT$'F'2O-;YXY(Q?45GJDN($4>F4*' MPBHIFM8-)V0_NQMB.G_4"@4"@4"@4"@4"@4"@4"@4&G9;O'M-@0'],\Q@\:53$I10 M?R;9%P8Q@U%*1$RG,,80"X`4HB-!I7Z4&.S1`-MOAN;;ID5$2HNH?&G4?'*& M#E_!>SODQN)?C.TIS!XIO`:#K]C&\64)F#<7>2912<`45([;R+C\7:EX6,0CA@S&/2IL<1VE)Y)`J;E32)0*,CGD@]RA8XA^Z$LLLX2*/A\0A M0#P6H+0BX>(@VH,81BVAV)1$P-V*";=(##VB!$RE"_ZU!F4'RP7OX1H/M`H% M`H/@@`A80N`\!`:"*DL2Q2:4YTQ"Q\LL``4#O&2"YK!V!=0AAH-1D.G/I]E" MK%D-M,1="]_CSFQR,YBG&_C'!N!AX^_0:ZZZ..F1R1%-';^,ATF:BBR2<*=U M$$!140$QA+'K-P$1$/#>W@H.U/I9VY8`Z]');,\2-(%2(;R1G>2)$3*B-RE2 M35D%4R!:X6`O8-!U-^G"0C"-20>[VY48#)0ZP]XGF4OSQ/;Q5AF(YZ82A;@` M"`4%$]&U!#'W>WORT$R;9[1O8IHYY=IKH+70;H-4$VS5,C9L@4$TDDB@0A"%"P%*4M@``#L`*#L MH*9RF0OU<;>1.@O#!\Y>%`=/,$1L`!J$1`*#UOAL2Z@ M<0@X-\DQ:/86-8L7"$,D="-25;-R)'(R34$QB(%$H@F4PB(%L`C>@F*#R;G. M>&P-QNX7='F/*,171QF,4#E@V!8-&M;F$4`NM8ZR9 M;F*'5A^X^5LR1PN_P"4[=RYE9,00:E1DVS9(44' M*PJF*/=U%1Y2@@4X6!U.S\O%S&TC)C%+2+=_N'!@*J:[5,%E",I-8&Q`672, M!_B@/<0TV`>-^P+.]*_1`EXC80L#V]P[>RWOT'4MF^1)%((B8(L```\(B,A05:]ZJ%`(O)DSP[ M?67M,D@*JH!^X"@A2[8YKN(H#[J/2R'<1J99-T3!8%&/B,+;\KQB)+M_*0NI M'2:QA%VJ9,P@'Q!0X4%RQV1J1#%"+B<&F(N,8)E1;-&B$2@@BD0+%(FFF_*4 MI0#L``M09'IK*>I\_P#P8S[0H'IK*>I\_P#P8S[0H'IK*>I\_P#P8S[0H'IK M*>I\_P#P8S[0H.!\\>ID,8^)9"!B'*0Q"MF:@Z3F3+K`2/#`)0YEQL(B`%,- MN'$.9L^2)IYD!/E,T%O]19! MYGT%O]19!YGT%O\`460> M9W'[5!2?4WUY;5],6/MW>41TI(YC-"48?%U$#,'3Q`#Z57)E%BF*FB2PAJ$! MU'L4`^$)0G,9ZW=@?117-RDG.;NVL,`&.!N6H9G&>67X$ M$=.K4W()0'QK"`A0:ZGF74#F!$F\OD0[3%=`.LF,;:9'*O$!43,8"B^FD0;> M)<`U"SXF"VDM[4&0WVIV[GDS#N)DVZ.Y8'$15;3QLFC6*@G(<#78PC.,;F() M5=.DR8AP#P@(B&[8;C.P6W9R+8+@B&).DRE3!U%X0_;.1*6]@,LG'`H:VH>T MP]M!N7M!Q_\`$2_W>F?H5`]H./\`XB7^[TS]"H'M!Q_\1+_=Z9^A4#V@X_\` MB)?[O3/T*@>T''_Q$O\`=Z9^A4'4YW*QAF@=TX2F$T$`U'-Z.39K!^H5D(C^ ML%!CFW;PD@D!523;BJH*).=C\RD!C@?EB`"=D7L-X?U^R@[2[K8(<2`$@K\< M45"W8/@\4+?"N@&D?&#@/']@:#G[4,'^L3?,W?R-`]J&#_6)OF;OY&@>U#!_ MK$WS-W\C0/:A@_UB;YF[^1H'M0P?ZQ-\S=_(T#VH8/\`6)OF;OY&@>U#!_K$ MWS-W\C08*V]FUC9NL[ M4EM0DYAPO;4%_QF;*.D\/SW'LF/%C6*9Q`-7+ M-;]2@P,EZG^GG$N8G-;A0`/4#W M;P7:%@8;]SPMH2?D0*(#XHR$XH1"X"(<08^#W^`=AMGNFR;4(ZW,RYSO.^3T MCJS?*E7S(1*02<(QNJVCBWN(\&P<1_4H+2QW)MEL0BTH3$W^.8Q"M;@BPB3L MF35.XB(Z$D-!`N(WX!027M.VY`Q"#DT2!E3`F0!?H`)CF["E\?B(^Y0=R.XF M`.+\C)8A71;4!9)J(A?LN',X7MPH.ST[P?UABO.+;Y2@>G>#^L,5YQ;?*4#T M[P?UABO.+;Y2@IR6FX6:ZS\!/#2#66*WV]S@%19.$EP()I?'+:N68UKV&UZ# MT!0*!0*!0=*K1JN!BK(IK%4$#&`Y"F`P@%@$;AQ&W"@^$8L4E$U4VZ2:K8AT MD3E3*!DR*"`F*00"X`82@(@';:@I3J>_KS8W_BM"_P#@DY07E0*!0*#X(@`7 M'@`<1$:"H,AZBF#V7XF+B)Q!(/Q;X=8.Y2U@OW@Y43?T8 M*"Y8B'B8",;0L$R;PL/&)$;LV#!!-LV;HIAI*FDDD4I"%*`6``"P4&90*!0* M!0*!0*!0*!0*"MLPZA-M,2EU,5:NW.=YVE>^*8:T4G)@H@);]X1:`8K8``U] M3@Z1;<=5!"A)]2>XJ9O)$;&=/T"N`WL;MGMK'%A\@X9#O,O(M(IL)@3YKQPD@36-[%U*&*%^'90:-.]2?3UC)7!IWG51RHSC,L])72"15^7CT3+36LAK6 MY9HYFX*<1N`6*(T'%KU2XM+K-R8UA6X>3-GH#I>-L%F6;8A@&PD44DT&8%'P M\>'OT`N_.X\FV%;'-C"XA_C4&053J\DS`8R&W6&H M*M+B45IW(%D7H^`;)Q!#I@`^\-P]_@'@G^\_V0ZKMRQVQ8KL0WFEX]/(UE4M MN\0D6K6/*8[``%PHJ^DA$5``-(")/@FMJ\`=W]UITJ32T9N5&;\XUEN(LP

W:&4MX5#I$*8X^^81&@VB@4"@4'P0`>T+VXA?W:#&5BHQ18;^@-?R"?X-`\BPW]`:_D$_P`& M@I3(&;-GUH;?@T02:@?;W.!-R4RDU6E\S4*\WXS^/UHNVF-*H$A8EP%@*2:F%C M@V;<1XID%5<``?B1H,,FRNX6ZA`<]1F2)NX-4Q5/9QA)UV&-B0+_`!,L[/I> M28#PU%.**!K6%`0&@N*#@H3&(AK`8W'M8""BDP091TPB2212D(7 MCV`%!G4"@4"@4"@4"@4"@4&K9]NEMUM;&EEMPLBC\29K#I;A(."D6.$IY1Q M<#"``=!N6X?QEK"(=P[$Y%FABNM[,ZEN" M^,(6<.U""':2]!8V(81AVW\,ECV#PC#$H1O;0RB6J31&X`!=1BI%+J,(!Q,- MQ'PC03=`H%`H%`H%`H%!COI!A&-CO))RC'LT0NHNY4*DF0+@%S&.(`'$:"L\ M@ZI^G7&9(\));A03B>2$I1B(IZ26DA.93E`0K2/[PN)M7#2!+A[E!$#U1Q4H M8I,$V\W#W`(L8").F>)NHAD81,9,1[QD)HLFDIPL80N(?"L);C0:9O?GG43D MFRF?(^RECAF/NL6G"/5\DRQ!>2*U7B7/-!!E#,Y$AUBF\4I!7`#"(>-VV#\5 M.G3`L_/O]MN5G%R$(\'*H#N\BZAUW:#-7R@CH<*(G!,JA4S6,)1,4!`.(AVT M'[RJ;/[W2:RP3>^4VU8.T"I&;8YC>.1IDE0T7516=,I!0M](\!,;M[:`7IL! MR[!W.[H[DS]T#-5FYLH\FMU0,`AK%.';,`*<+]I=(^[>@Z`Z/MDG(D//HY%F M*Z"PN4ELAS3)I`R9AL.DH*R6G1<+Z;6XC02$9TD=,$2BLW:[68FJ@\."RI'D M(T>@90H"`&_E*:MAXCV4&^0VW^!XZ8Q\?QN(@CJE*D`*">``*`%*&DI>``'``"@^T"@4"@4"@4"@4"@4"@4"@4"@HS*/_`%I;>_\` M#S.?_%\W+ M%YO/N6Q`P.IIV9%@0H6X@1512W8F-Z#&'#>I#<8I?3K+F&S./+ENM![RU!85`H%`H-8R#=';+$I'R/E6706,RX$(L+&6EV3) MSRU+Z3\I=4AM)K#8;<:"3QW*,9R^.\KXG+L89#OL2[1>M^:2VHG,0.Y5&0_B`8ND3(1 M))M4!,0PB`&`!`0L:U!]"`ZO,@,D,IE^#[5&/?FMXEXPQ5F8IDA2,0"P3)HN`#\ M+^/N!N("%!V,NCWIQ;NPD93#6^:R6I10SO,GC[)UC'5``.81FG#P/&$+B`!: M_C6O06?!8CBF+)"AC,+'8XBJ0 MN!QDP+3$<%E(6:Q=)M"-7BK"4/!I\UT8RJ>IR-I)4`1$U@`P&[0(`A:&T74+ M"[^;>0JG43NM)3*"S5-.9Q':W',@:MW+D@'%0LW*PS$RQ]0&TF1;&01X`43+ M<1$/0^-]4'1IME"M,0QC(XC`X5B7^31+:)?1Q$^(D,84A9ICK$Q!`XF#4)@' M5XUZ#:8CJ\Z7IUT+",W3Q1=^30`M5)IH@MJ.82`30LH0VJX6$+7#PVH)(.I7 M84[Y*-;YU#/GSH@J)HLG9'9K`43V'N_,`IA`HV*-C"/``O02:.]>V3D;-IGO M(^XDR>G'CP_VQ8.6'_H:4'(VX..E"YB2A0]T8&7#_Z. M@X#N-BX=OE(/U8.6^B4'SVDXK[LCYCEOHE`]I.*^[(^8Y;Z)0/:3BONR/F.6 M^B4'2TW6PA^==-@Z=OE&"QF;HK:(DUC(.2%*8R"H$:CH4`#E$2FL8`$.'&@U MW)NI79W%70P[R96DU3;WZ[;?]I^#0?0W2V_$!$)IN(%"XC9 M3@`>$?$H-"RKJ_V&QLG)C)X^XTT8PI%AL%:+Y&^!0!*42+E8%43;V$P`(N#I M%#PC0?DM_>,M=Q-Z.HDN'BVI2(MPE5"F2*H8A5%(H7**2MKB*6 MLQRAXPC80``]'?W?D7!,>FA%MG^[V1[%,5Y>4`F/1[B-Q_FG(#,3/0CV^-]!*SE-[E.81VY_Z8<.:)GP-7",4:&*ERQA/)+`HE("@)_S<$^S2>WZ] M!MY=RMN3E`YR@QE]X-I6JI4'.;8XW7.(`5-6 M;8$.(B)@X`98![2B'ZPT&6SW(V[D%A;,,IA7S@I14%)O*-%3@0IM`F$I%1&P M&X"/N\*#-]+L4^NH[YZA^'0/2[%/KJ.^>H?AT#TNQ3ZZCOGJ'X=`]+L4^NH[ MYZA^'0/2[%/KJ.^>H?AT#TNQ3ZZCOGJ'X=`]+L4^NH[YZA^'0?#9AB10N:;C MBA[HOD`__/0=C7)\:?*&_XTG\(/VZ!WAO^-)_"#]N@=X;_C2?P@_;H'>& M_P"-)_"#]N@=X;_C2?P@_;H'>&_XTG\(/VZ#[ST?QA?X04'*]^SC0?:!056] M5;'ZI(9#@9VWP&;5XD&Y2*S<46X&$+<13&X`-^''P4%J4"@4"@4&MY)MQ@F7 MQ%!UL=K]NX MO(&&4QN.1L=D,`P3A8Y\V:)I*-6"1!33;I:``"E(0QB%L'BE,8I;%,8!#SCU M*='^R6X6[^)9YD;*3')-T\B;P$^NRF'C0JC-AC2H:8277:SS1J`&`I"2C4Z+L-(&X?&>Y MX:#J#:;>;#3I+;:;IO9M@U*K_P"7]RV*,^V6$P&$A"R30&,@G81`-:BBXV[2 MFH(]3/LTQE9-+=_9I9Z5P(`ZR3;XK?*XXRIN*BJK4Z;63(6WC<&RH^"XC:X9 M>(/>D7=F2<#C0Y,)]3Z/>PS%O.)J#PNZ9/FZ3LAO!\8F`T$R[Z6NFI\Z M4>NMK,/4>.`*"BP8['$.8"@!0XD0#L`.%!&-^CSII9NS/V&!Q\:\5(9$ZK)5 MVU,9,WPB#R5R>*-N(>&@YM.DW92.DB2\6TGXJ11`Q2*L\URI'2!P$#6*25`O M$#"'9V4'63I>QMLZ.\C\YW'CU3***IE+GTXX22%2X"4B;MPN02@`V`#`-NT. M/&@ZD>F^<8BX5B]Y]S&KASQ2%U+Q,BF@("(AH3>Q*P"`7M8;W#MH,A+9C=Y@ M@Y+&[YY2LZ71!)`\O"8J]314+J$%!(G$-C&N)N(:PN``'"@UK,=JNL%'"YM' M"-[6,QF#A@X0BRSF&QS-`')P'2<%V*H&24#L*<4U"%[12-0>&O[O7IEZKGNZ M.:M=U);),!VD9RKYOGT>>2>L'.6SI2*)B5!R@HFL8FHX**N4E`!4EB`G%9XHR0*5P[5&UU72YKJK'&P7,H8QA]V@V>@4" M@4"@K;)^HC:/&)=3&2S89;F:13G]&,2;+Y#->)V@=I&$<'2_55`A??H(1/-. MHO/BE-A.%L-HH54Y1\K[D.`?29VY@-IB%^)/!0?$>F]+) MDB'WNS*?WF7XBK&.7`06-B(C>WDF(%NFJ4`X`#H[@??XC06CC>+XUAT2C`8E M$LL8@V=^1'Q35)FV3OVB5)$I"@(VX\*"4H%`H.(D*/$0`1_4H'+3_>A^P%`Y M:?[TO[`4#EI_O2_L!0.6G^]+^P%`Y:?[TO[`4#EI_O2_L!0.6G^]+^P%!P[L MW[>43B8%!\0/AA:QNSMX=M!C.(.$=*`LZCVKE8O8=5NF)C"(B(LT+B(\>/B4#T3Q;ZFC_F:'X%`]$\6^IH_YFA^!0/1 M/%OJ:/\`F:'X%`]$\6^IH_YFA^!0/1/%OJ:/^9H?@4#T3Q;ZFC_F:'X%`]$\ M6^IH_P"9H?@4&,_P'!)5'NTICD1)-_&^*=1K58GCE$AO%.F(<2F$!]X1"@P$ MMHMJ$%`50PO'D52W$#DA6)3!>P#801]X*#(2VRVV0`2HXG!HE'B($B690$?U MDJ#G[.-O/5>%\UM/DJ![.-O/5>%\UM/DJ![.-O/5>%\UM/DJ![.-O/5>%\UM M/DJ![.-O/5>%\UM/DJ![.-O/5>%\UM/DJ![.=O?5>&\UM/DJ#$/M'M6I;7A\ M$;24Q`_S4TX%.02&#^*\)1$*#H9;,;41@"$;BL7'`8`*;NK4B&H`N(7Y>F_$ M?#097LMV]^HFG\`?VZ![+=O?J)I_`']N@K"*C(/'^L1&"@V9(Q$-M';Y5-$+ M)F,MD+9(#>[>R/'C[E!?-`H%`H%`H%!56\BQR9]LPB!B@1?-78F*)Q`QM&*3 MXA8H$$#6\-S%M[]!:M`H%!J>=;3[9;FMP;Y_B\5EH$**:2TDR26PMLF-_(>4&'-(42E``(F0)57OR)0L M`62>%+:_BZN-!\-N-U"8.4`W`VW0W!CDA^,FML)(BR^C2(\P\1,BT5+V?!2< MKFX\+T$SC74GLODLB$";(TL4RJZ138[ER"^-S`'6*!BE(TEDVJBE[VNF!BWX M`-!9H"`@`@-P'B`A0?:!0*!0*!0*"O,QZ@=H<&F?1B8R)%]F`CI+C4&DO-S8 MF'L`6$:FY<%O[IB`7WZ#6PW!ZA,\,3V>X"VVWA%2"?RYN@[`KLP"%@Y,+$*+ MJWN-_CW*`V_$`$*#G0*!0*!0*!0*!0*!0*!0 M*!0*!0*!0*!0*"BA_P#7(7_A0?\`VF+07K0*!0*!0*!04AOJLL3>?I\0(H/%Q(F98P)HHK'.:Q"& M,-@X``CX*#ISG?3:C;I\6%R?(6Q,G<%UML=CBJ2;CD`<<3QM1.X&!)9M'*"[7*`WN"SLY3!P,6U!9&'X! M@^WT>,7@T!&XBP4$#*HQ+-%H"IP"VM44BE$YO=,81$?=H)^@4"@4"@4"@4"@ M4"@4"@4"@4"@4"@4"@4"@4"@4"@4"@4"@4"@4"@4"@4"@4"@HH?_`%R%_P"% M!_\`:8M!>M`H%`H%!H>\^:Y#MWA:V9098]9M"'*>1;R2;M59RFK=%%M'D:`) MCN5G!TTTRF\4PFM<.V@T_&]X=R5=T8S;_.T#`_62(\Y-?E*![0,#]9(CSDU^4H'M`P/UDB/.37Y2@ M>T#`_62(\Y-?E*#$ELHVMGHY>(G9>`FHE\44G+)^[8N6ZQ![2J)JG,4P>\(4 M'B?KZV,V32Z9LW?;(D+%98_5AU1Q?!YE5*-E3!*M=0KPK18S97E$,90!*B!B MF#7?Q:#PQ_=];-S1^IZ!3W.CIO!\,58S!'\D9T^QP!`6*NE`7J)VYR@J:Q1* M"A=0"(4'[08#&=/6US0T5MX.+8D1]Q7\G.62;EX8@";6X6Y@JKG#B(F4,8WO MT&TEW"P$Y4SDR6'.5P4%$A+)M1`Y1T6,6RG$!YA>(?O@]T*#.1R3'7*)'#>5 M9+H+%`Z:B;I$Y#E'B`E$#"`@-!S\O0?UBT^<)?A4#R]!_6+3YPE^%0/+T']8 MM/G"7X5`\O0?UBT^<)?A4#R]!_6+3YPE^%0/+T']8M/G"7X5`\O0?UBT^<)? MA4#R]!_6+3YPE^%0/+T']8M/G"7X5!D%>LSF(4BZ1S+!J3`%"B)R^Z7CQ#]2 M@[BF*8`,40,4>("`W`:#[0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*! M0*!0*!044/\`ZY"_\*#_`.TQ:"]:!0*!0*")R/%X;*VS-G.)&=-HJ0CYMN0B MJB0`]BW)';8YN68HF`BJ93:1\4;<0$*"#/M/B*NX!=R%0?+3J1^]D:*R3M2* M(_[F$<$@FQ.J*!'(-=2('*4!T&->XC>@T#?<1#>OIYL-O_.$]_L;.4%XT"@Z MU$$%2B55,BA3#J$#%`0$>R_'PT'5Y-CA[6J/#_)$_:H'DR-_HB'Y(G[5`\F1 MO]$0_)$_:H'DR-_HB'Y(G[5`\F1O]$0_)$_:H'DR-_HB'Y(G[5`\F1O]$0_) M$_:H`1L<`W!JB`AX02)^U0?18,3!8S9(0]P4R_M4'4I"0RQTU%F#551N.M(Q MVZ9A(;W2B)>`_J4&"IA&%K`4JL!%J@DF5`@'CVQ@*D40,"873X%`0`0#LO0? M"X-A1"@4F/Q92EX``1[8``/>^+H/OH1A?U!%^;VWR=`]",+^H(OS>V^3H'H1 MA?U!%^;VWR=`]",+^H(OS>V^3H'H1A?U!%^;VWR=`]",+^H(OS>V^3H'H1A? MU!%^;VWR=!U+[>X"Y$AG.-0[@R)BG3%2,:G$ABF*^`#X*"&6 MV*V1<"(K[>XJL(F.H(J8]&FN=0;G-Q;]IA#B/AH,I/9[:5$Z2B.%X^DHT*!$ M#DAV13)$"P@5,02`2AP[`H,@FV&W"90(GB\.F0O`I2QS8I0#W``"4'+V9[=^ MK,3YO;_@4#V9[=^K,3YO;_@4#V9[=^K,3YO;_@4#V9[=^K,3YO;_`(%`]F>W M?JS$^;V_X%`]F>W?JS$^;V_X%`]F>W?JS$^;V_X%!"+;`;+.'2CU;#(@[ISC0;M,48-.!2V0*HF%BV$`L4X>$+T$H7 M:W`RE`I8L"E*````Y7/RM`]EV"?5G_>7/RM`]EV"?5G_`'ES\K08CS9O M;M^H11Q&K%,B11,O(DI!`-*NG5J!%R0!'Q0L(\2\;6N-PC7G3WM4^OSX^0+J M-K'D9%.(<;6_ZE^3A[W909$5L7MU"+%<1B,NU63*!"F])Y\]BAJL%CR!@_=C M02R6VN,(IE124ERII`!2AZ1S8V`.SM?4'+V=8W^-E_O%-?3:![.L;_&R_P!X MIKZ;0/9UC?XV7^\4U]-H'LZQO\;+_>*:^FT#V=8W^-E_O%-?3:![.L;_`!LO M]XIKZ;0=;C;/&W")D1<3:('MXZ.33B9PL(#P,5\`AV4&,OM-C:QG)@D/;0=WL^:?7<_P">G?X=`]GS3Z[G_/3O\.@JJ$QP(;K0541QH+K>G8(P M&`G<\JR!R-Q`-5L1F2:0N(*B;QC%`;`.H`AL5ZA&N2Y=%0)(S)X;SFT^5H`;AX`(V#)H<1]Z M3:_*4'/T^P0>S(XD?_[)K\I0/3[!?6.)\XM?E*!Z?8+ZQQ/G%K\I0/3[!?6. M)\XM?E*!Z?8+ZQQ/G%K\I0`SW!A$`#(HD1'@`!(M?E*#)1RO%G)CD;S$>X.B M0RJA4WB!Q*F0V@QS`!QL`&X"/N\*"1[PW_&D_A!^W0.\-_QI/X0?MT$;`Y/% M9&W=.8\QRI1SY]%*<\O*$R\>X.V5$@"/$FM,=)O"'&@D^M0730*!0*! M0:QG>%.LR:,B1V1S&"2D0X[TWD#?=2(^C4#]%/ MI@_-'@WW4B/HU!]_13Z80XAM'@X"'N8K$_1J#L)TN]-20B9+:K"TC'`2&$F, MQ91,41U"4;-PN`CQ$/=H,G]'#I^_-OBOF%A\C0/T;^GW\VV*>86'R-!`P?2/ ML!&,WK.1P?'IX'\G(RR1W,(Q(=N1^X.L5JF*:0#RT0/H)?P`%!R4Z.^EQ5N+ M4^V.."B8=0@$>0!N)!)\(+#V&'P^_P!M!@_H1=)OYKH#YL;\.@?H1=)OYKH# MYL;\.@?H1=)OYKH#YL;\.@?H1=)OYKH#YL;\.@?H1=)OYKH#YL;\.@?H1=)O MYKH#YL;\.@S&71UTR1KD'D;M[$QSPH`4J[4%T50`I=``!TU2FL!1L''LX4&< METL[!HZQ1Q%NB*YQ54Y;IZ76H:P"F[:PG+T!D9>[%%-*V< M97XA!``TE_SMV>*%!V?H[;:?O\E^_.6?:U!$RG2MMQ)F,8LSG,7K-KLPW#RQ M$"^*4NDH>5!L'BW_`%1&@COT/]NO6GM.X_]I>6?:5`_0_VZ]:=Q_[2\L^TJ!^A_MUZT[C_`-I>6?:5!V(=(V`- M5B.$,KW&(JD-RB.Y.5'`!M;L/(B`]OA"@F&O3IC[,I2-\RS\"IET%!3.9Q7A MP#_K7)K_``0X_MC0?5.GJ+.KS"YUN`D72!>63,Y/3<#`.KQE!&X]G;V>_P`: M",>=,2#H^M+=/<^/#EBGH;YBL)=0J"?F?&HJ#J`!T]MM(=FKQJ##_14'\\.Z M_P!\`^AT#]%0?SP[K_?`/H=!%97TE2C[&95C#;M[FO95ZT<-VJ$EF1B,U%%4 MQ(!5Q(Q.;0-^(`'$.%!*_HJ#^>'=?[X!]#H'Z*@_GAW7^^`?0Z!^BH/YX=U_ MO@'T.@DXSIT>Q)BF;[M;DN!(`E`'L^S>!Q``X@XCE`'L\-!)^Q29_.EG?SZ' M^R*#J<;(9`KR^1NSGK7EJ%.II=PA^80+W3'7#FL`^Z''WZ"*=]/N=K**&:[Z M;A,DS_Q9"^C"@)^,(\!/`B(\.'']7MH,;]'798C,8_/DQB'#+L6C9U#NJ:BLBTE)MBR[N#A4]D$Q*J;7I()CW`H&)Q MU!43#D^&N(U608)GCYR2E6S1N2$9(!S4@B&BJYG2YA M'FJ`4/&43/RPX0^=YS(9/N;C>&;F!.BGC"T]#3"R;.9&-?Q[]9!Z!X])-KY/ M,D02MD45SGYIDCN#`8Q%2G#XKNCF,J]P8[[+76(XNHI2/!&956,8REG"3DIRI$*0A-8ZM=RZ0])T"@4"@4"@4'FC)]SP!DTA;.I!HU203144/S#$)H(?DBES2E5UE`++H%`H%`H%!7G4#DV=87L MYE>7;=*13;)<8BWTJ1QD`+':(HLVRBZARIHV%16Q+$*8Q2B8?&-;@(5UF>\6 M?XCN6L9"7C8IH+&T815=)V_D14$2OW0\T?-X61(<$F(-F+/)8V+0=&BUW;9XZ5*[!8%CJ MIF;%3*WTZ#"J42G"&>=1NY:FW6$/61HAOG67,>]S[@S50\1&&E)YICK);2=< MB@(D7>BH&HVI0B!BFTZA,4.8;X[L-V:*J\K$JJ8)F:F'Y68T61('T6$Z6.": M6)Y1%5HW%'4F4R2:VIV&D0*B!A*'J*@4"@4"@4"@I?(MT=T6&>YUB*+/&L=B ML4QZ(R2`F9IXZ,AW9T_901<#U6Y<^G?+4PWB(?;*+D(=E)F7:/D7YF.2M'LHQD4EU''**1! MF1L94.4?F&,J!3$$I2T&_P#3COZION;-G1DHY@QQ29;-85O'O"NW9H9]&-'[ M5S(:3F*1=05C@8A0LF)3)")CIG&@N:@4"@4"@4$'F\U.X]B(T$/-= M2^YF/H#CDKC#!/.FC@%9)Y&H34S",8E>"4F$G2A8YFJZ$2*$[N>Y"`80%0GP MBD`/06*3:.2XO#Y$W8,Y%-W&*&58KE=(D5!5JLY5E#%B8:=3>M"KNHUU+KLEW MJC9!--XT0:V6)84P.JC96RG`.C&NIN2E(-L\D,3,XD#9LQV[D'$$_%U#M%'B MK!(7PN7C=BL8A#OP2`H(744(82"*-E:!DW4W(PV2SL=$XH$WCF`.5%I^5&3* MBJ6&;N6\3^KYK M_=A_7$5_O"_F_P#5Q_ZP_P#C/Z/_`)#50:O.:/T>I'F>Q?1WYA?O6OT![4/Y MQH\;G_BK?XE!8,S_`!V-?Z!_Z-.OZQ^'_'Q/]4__`+;^,_Q^Z4&I[F:/:!F7 M^Z?F>AY;^FFORU;GEMY<_<^2?=MQU:+^"@FNEGD>SMSW?T"Y?E-?_=)S_(E^ M4C_&]X\;G_OO!IT4%QT"@4"@4"@TK>K3[)W+'^N-'C= MU_&6\%!YKS+N7MWRW7[`.=S$_P"N^^>F%_)*/]=Z/B[_`+W_`.'T4%C8SW#] M*>:T>SGREH=\SR;W[TSY7GG:_Y)WF]^\:/C.[]VU>+IH(5+R=[/\`)]'L MIT^B"/.U^4/(?+\O2_\`.M?'N%]6GE_&=ZYO[GE4&GJ>0_*.UNCV,]CCR;WG MRWWFWI$2_=]?AT]O?>/E.UO'H/9M`H%`H%`H%!Y=ZI?1O1N)Y8]"+>B^$]Z] M,?2._+])W7)\I>1^/<^9?DEWIO MZ2:?+[ZW=^\?YP[SJOY*[KQY^J_Q>B@PW7HM[/ML>=Z"^3N\[B]R[MZ46Y/D M.?YGDWD_RKRARM7E#O/QO\ZY7\HT4'_)GI7NIW#T3[QZ2,N_>AOE+G=X\B,+> M4N_?%:]&GE]U^)T?Y7FT%TT"@4"@4"@Q973Y+>:].GNZU]>K3;0/;HXV_4XT M'C@WHIY6P6_I#J]D<%;T*]*NX]QM\7IMP[G\+G7_`)7;D\W]Q02'_E3TOP_5 MW;ONK:OD^1O2KT)[4.[=\T_R?O/;Y,YG[ONW>OW-!*9/Y`](LJU^C'.\H;G< M[T@\O>3[^B\;S^]Z/B^9IT\_E_\`NO.[OX_-H-'B?0;T90>N=I.5[*L-Y'DCD>0(CE^BG-\@Z.Y)6\ ME<_XSNMOXG7XW+TZN-!ME`H%`H%`H*?WGT>G^"V[WWKN&:\CR-K\L:O(W'R; M?XGO'[SF\-6FU!YEV0]RNZ^5;Z^Y:">7X^N@WS$>7W+*^_\`>O*'M2VQ[UZ7Z_2WF6QSD^7.X_R7F:-'=^1X MG+T]X^.YU!HV2^3_`">RT=YY7D>:[_Y-\H;DW3U>4?)OD=7E]YYWD#R7Z2IZ_)^G^5^0N;I[WK_SAS>Y\O\`D_-H #/__9 ` end EX-13 3 pnb071148_ex13.htm PORTIONS OF 2006 ANNUAL REPORT TO SHAREHOLDERS Exhibit 13 to Princeton National Bancorp, Inc. Form 10-K for fiscal year ended December 31, 2006

Exhibit 13

Report of Independent Registered Public Accounting Firm

(BKD LOGO)

The Audit Committee, Board Of Directors and Stockholders
Princeton National Bancorp, Inc.

We have audited the accompanying consolidated balance sheet of Princeton National Bancorp, Inc. and subsidiary (“the Company”) as of December 31, 2006, and the related consolidated statements of income, comprehensive income, changes in stockholders’ equity, and cash flows for the year then ended. These consolidated financial statements are the responsibility of the Corporation’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Princeton National Bancorp, Inc. and subsidiary as of December 31, 2006, and the results of their operations and their cash flows for the year then ended in conformity with U.S. generally accepted accounting principles.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the effectiveness of the Company’s internal control over financial reporting as of December 31, 2006, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO), and our report dated March 2, 2007 expressed an unqualified opinion on management’s assessment of, and the effective operation of, internal control over financial reporting.

As discussed in Note 14 to the consolidated financial statements, the Corporation changed its method of accounting for its post-retirement health care plan in 2006.

-s- BKD, LLP

Decatur, Illinois
March 2, 2007

9


Report of Independent Registered Public Accounting Firm

(KPMG LOGO)

The Audit Committee, Board Of Directors and Stockholders
Princeton National Bancorp, Inc.

We have audited the accompanying consolidated balance sheet of Princeton National Bancorp, Inc. and subsidiary (“the Company”) as of December 31, 2005, and the related consolidated statements of income, comprehensive income, changes in stockholders’ equity, and cash flows for each of the years in the two-year period ended December 31, 2005. These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audit.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Princeton National Bancorp, Inc. and subsidiary as of December 31, 2005, and the results of their operations and their cash flows for each of the years in the two-year period ended December 31, 2005 in conformity with U.S. generally accepted accounting principles.

-s- KMPG LLP

Chicago, Illinois
March 13, 2006

10


Consolidated Balance Sheets
(dollars in thousands except share data)

 

 

 

 

 

 

 

 

 

 

December 31

 

 

 

 

2006

 

 

2005

 









ASSETS

 

 

 

 

 

 

 

Cash and due from banks

 

$

33,882

 

$

23,635

 

Interest-bearing deposits with financial institutions

 

 

103

 

 

110

 

Federal funds sold

 

 

5,200

 

 

-0-

 

 

 



 



 

Total cash and cash equivalents

 

 

39,185

 

 

23,745

 

 

Loans held-for-sale, at lower of cost or market

 

 

4,512

 

 

2,587

 

 

Investment securities:

 

 

 

 

 

 

 

Available-for-sale, at fair value

 

 

252,467

 

 

235,371

 

Held-to-maturity, at amortized cost (fair value of $15,567 and $16,274)

 

 

15,449

 

 

16,115

 

 

 



 



 

Total investment securities

 

 

267,916

 

 

251,486

 

 

Loans:

 

 

 

 

 

 

 

Loans, net of unearned interest

 

 

629,472

 

 

581,724

 

Allowance for loan losses

 

 

(3,053

)

 

(3,109

)

 

 



 



 

Net loans

 

 

626,419

 

 

578,615

 

 

Premises and equipment, net of accumulated depreciation

 

 

28,670

 

 

26,412

 

Bank-owned life insurance

 

 

21,470

 

 

20,434

 

Accrued interest receivable

 

 

11,139

 

 

8,714

 

Other real estate owned

 

 

-0-

 

 

468

 

Goodwill

 

 

23,029

 

 

22,665

 

Intangible assets, net of accumulated amortization

 

 

5,921

 

 

6,843

 

Other assets

 

 

3,698

 

 

3,294

 

 

 



 



 

TOTAL ASSETS

 

$

1,031,959

 

$

945,263

 

 

 



 



 

 









LIABILITIES

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Demand

 

$

107,834

 

$

103,622

 

Interest-bearing demand

 

 

231,953

 

 

222,675

 

Savings

 

 

116,246

 

 

109,491

 

Time

 

 

425,866

 

 

362,770

 

 

 



 



 

Total deposits

 

 

881,899

 

 

798,558

 

 

 

 

 

 

 

 

 

Borrowings:

 

 

 

 

 

 

 

Customer repurchase agreements

 

 

31,344

 

 

29,375

 

Federal funds purchased

 

 

-0-

 

 

1,000

 

Interest-bearing demand notes issued to the U.S. Treasury

 

 

2,333

 

 

2,154

 

Advances from the Federal Home Loan Bank

 

 

6,970

 

 

8,346

 

Trust preferred securities

 

 

25,000

 

 

25,000

 

Note payable

 

 

8,500

 

 

6,700

 

 

 



 



 

Total borrowings

 

 

74,147

 

 

72,575

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

10,558

 

 

10,986

 

 

 



 



 

TOTAL LIABILITIES

 

 

966,604

 

 

882,119

 

 

 



 



 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

Common stock: $5 par value, 7,000,000 shares authorized:
4,478,295 shares issued at December 31, 2006 and 4,478,296 shares issued at December 31, 2005

 

 

22,391

 

 

22,392

 

Surplus

 

 

18,158

 

 

16,968

 

Retained earnings

 

 

48,109

 

 

45,786

 

Accumulated other comprehensive loss, net of tax

 

 

(960

)

 

(482

)

Less: cost of 1,126,885 and 1,131,853 treasury shares at December 31, 2006 and 2005, respectively

 

 

(22,343

)

 

(21,520

)

 

 



 



 

TOTAL STOCKHOLDERS’ EQUITY

 

 

65,355

 

 

63,144

 

 

 



 



 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

1,031,959

 

$

945,263

 

 

 



 



 

 









See accompanying notes to consolidated financial statements.

11


Consolidated Statements of Income
(dollars in thousands except share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Years Ended December 31

 

 

 

 

2006

 

 

2005

 

 

2004

 












Interest and dividend income:

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

41,923

 

$

31,339

 

$

23,518

 

Interest and dividends on investment securities:

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

6,370

 

 

4,621

 

 

3,259

 

Tax-exempt

 

 

4,620

 

 

3,824

 

 

2,888

 

Interest on federal funds sold

 

 

499

 

 

120

 

 

30

 

Interest on interest-bearing time deposits in other banks

 

 

114

 

 

67

 

 

24

 

 

 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

Total interest income

 

 

53,526

 

 

39,971

 

 

29,719

 

 

 



 



 



 

Interest expense:

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

23,843

 

 

13,787

 

 

8,596

 

Interest on borrowings

 

 

3,787

 

 

1,939

 

 

474

 

 

 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

Total interest expense

 

 

27,630

 

 

15,726

 

 

9,070

 

 

 



 



 



 

 

Net interest income

 

 

25,896

 

 

24,245

 

 

20,649

 

Provision for loan losses

 

 

285

 

 

0

 

 

375

 

 

 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for loan losses

 

 

25,611

 

 

24,245

 

 

20,274

 

 

 



 



 



 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

Trust & farm management fees

 

 

1,467

 

 

1,601

 

 

1,451

 

Service charges on deposit accounts

 

 

4,235

 

 

3,448

 

 

3,149

 

Other service charges

 

 

1,782

 

 

1,407

 

 

1,165

 

Gain on sales of securities available-for-sale

 

 

250

 

 

89

 

 

216

 

Gain on sale of loans

 

 

90

 

 

63

 

 

465

 

Brokerage fee income

 

 

736

 

 

697

 

 

607

 

Mortgage banking income

 

 

755

 

 

780

 

 

561

 

Bank-owned life insurance income

 

 

770

 

 

604

 

 

555

 

Other operating income

 

 

160

 

 

151

 

 

146

 

 

 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

Total non-interest income

 

 

10,245

 

 

8,840

 

 

8,315

 

 

 



 



 



 

Non-interest expense:

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

15,884

 

 

13,400

 

 

11,129

 

Occupancy

 

 

1,985

 

 

1,558

 

 

1,368

 

Equipment expense

 

 

2,933

 

 

2,124

 

 

1,653

 

Federal insurance assessments

 

 

313

 

 

244

 

 

229

 

Intangible assets amortization

 

 

651

 

 

324

 

 

208

 

Data processing

 

 

1,032

 

 

870

 

 

747

 

Advertising

 

 

841

 

 

770

 

 

743

 

Other operating expense

 

 

4,696

 

 

3,963

 

 

3,426

 

 

 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

Total non-interest expense

 

 

28,335

 

 

23,253

 

 

19,503

 

 

 



 



 



 

 

Income before income taxes

 

 

7,521

 

 

9,832

 

 

9,086

 

Income tax expense

 

 

1,033

 

 

2,258

 

 

2,214

 

 

 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

6,488

 

$

7,574

 

$

6,872

 

 

 



 



 



 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.93

 

$

2.39

 

$

2.22

 

Diluted

 

$

1.91

 

$

2.37

 

$

2.21

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

 

3,369,567

 

 

3,174,321

 

 

3,088,881

 

Diluted weighted average shares outstanding

 

 

3,389,765

 

 

3,201,154

 

 

3,116,078

 

 












See accompanying notes to consolidated financial statements.

12


Consolidated Statements of Comprehensive Income
(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Years Ended December 31

 

 

 

2006

 

2005

 

2004

 









Net income

 

$

6,488

 

$

7,574

 

$

6,872

 

Other comprehensive income, net of tax

 

 

 

 

 

 

 

 

 

 

 

Unrealized holding gains (losses) arising during the year

 

 

302

 

 

(1,378

)

 

(192

)

Less: Reclassification adjustment for net realized gains
     included in net income, net of tax expense of $92,
     $34 and $84

 

 

(158

)

 

(55

)

 

(132

)

 

 



 



 



 

Other comprehensive income (loss)

 

 

144

 

 

(1,433

)

 

(324

)

 

 



 



 



 

Comprehensive income

 

$

6,632

 

$

6,141

 

$

6,548

 

 

 



 



 



 

 

 

 

 

 

 

 

 

 

 

 












See accompanying notes to consolidated financial statements.

 

 

 

 

 

 

 

 

 

 

Consolidated Statements of Changes in Stockholders’ Equity
(dollars in thousands except share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 




















 

 

 

Common
Stock

 

Surplus

 

Retained
Earnings

 

Accumulated
Other
Comprehensive
Income (Loss)
net of tax effect

 

Treasury
Stock

 

Total

 

 

 


 


 


 


 


 


 

Balance, January 1, 2004

 

$

20,699

 

$

7,020

 

$

38,726

 

$

1,275

 

$

(16,845

)

$

50,875

 

Net income

 

 

 

 

 

 

 

 

6,872

 

 

 

 

 

 

 

 

6,872

 

Sale of 4,176 shares of treasury stock

 

 

 

 

 

61

 

 

 

 

 

 

 

 

59

 

 

120

 

Purchase of 100, 000 shares of treasury stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,884

)

 

(2,884

)

Exercise of stock options and re-issuance of treasury stock (22,936 shares)

 

 

 

 

 

729

 

 

(476

)

 

 

 

 

423

 

 

676

 

Cash dividends ($.96 per share)

 

 

 

 

 

 

 

 

(2,966

)

 

 

 

 

 

 

 

(2,966

)

Other comprehensive loss, net of $205 tax effect

 

 

 

 

 

 

 

 

 

 

 

(324

)

 

 

 

 

(324

)

 

 



 



 



 



 



 



 

Balance, December 31, 2004

 

$

20,699

 

$

7,810

 

$

42,156

 

$

951

 

$

(19,247

)

$

52,369

 

Net income

 

 

 

 

 

 

 

 

7,574

 

 

 

 

 

 

 

 

7,574

 

Sale of 6,098 shares of treasury stock

 

 

 

 

 

75

 

 

 

 

 

 

 

 

115

 

 

190

 

Purchase of 100,000 shares of treasury stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,150

)

 

(3,150

)

Exercise of stock options and re-issuance of treasury stock (43,891 shares)

 

 

 

 

 

776

 

 

(611

)

 

 

 

 

762

 

 

927

 

Cash dividends ($1.03 per share)

 

 

 

 

 

 

 

 

(3,333

)

 

 

 

 

 

 

 

(3,333

)

Issuance of 338,600 shares of common stock

 

 

1,693

 

 

8,307

 

 

 

 

 

 

 

 

 

 

 

10,000

 

Other comprehensive loss, net of $906 tax effect

 

 

 

 

 

 

 

 

 

 

 

(1,433

)

 

 

 

 

(1,433

)

 

 



 



 



 



 



 



 

Balance, December 31, 2005

 

$

22,392

 

$

16,968

 

$

45,786

 

$

(482

)

$

(21,520

)

$

63,144

 

Net income

 

 

 

 

 

 

 

 

6,488

 

 

 

 

 

 

 

 

6,488

 

Sale of 2,202 shares of treasury stock

 

 

 

 

 

32

 

 

 

 

 

 

 

 

38

 

 

70

 

Purchase of 60,000 shares of treasury stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,024

)

 

(2,024

)

Exercise of stock options and re-issuance of treasury stock (62,766 shares)

 

 

 

 

 

1,157

 

 

(623

)

 

 

 

 

1,163

 

 

1,697

 

Adjustment for fractional shares

 

 

(1

)

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends ($1.05 per share)

 

 

 

 

 

 

 

 

(3,542

)

 

 

 

 

 

 

 

(3,542

)

Other comprehensive income, net of $91 tax effect

 

 

 

 

 

 

 

 

 

 

 

144

 

 

 

 

 

144

 

Adjustment to initially apply FAS 158, net of $393 tax effect

 

 

 

 

 

 

 

 

 

 

 

(622

)

 

 

 

 

(622

)

 

 



 



 



 



 



 



 

Balance, December 31, 2006

 

$

22,391

 

$

18,158

 

$

48,109

 

$

(960

)

$

(22,343

)

$

65,355

 

 

 



 



 



 



 



 



 


 

 


See accompanying notes to consolidated financial statements.

13



Consolidated Statements of Cash Flows
(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Years Ended December 31

 

 

 

2006

 

2005

 

2004

 









Operating activities:

 

 

 

 

 

 

 

 

 

 

Net income

 

$

6,488

 

$

7,574

 

$

6,872

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

2,304

 

 

1,589

 

 

1,312

 

Provision for loan losses

 

 

285

 

 

-0-

 

 

375

 

Deferred income tax (benefit) expense

 

 

(916

)

 

258

 

 

(258

)

Amortization of intangible assets and other purchase accounting adjustments, net

 

 

651

 

 

324

 

 

208

 

Amortization of premiums on investment securities, net of accretion

 

 

107

 

 

1,355

 

 

1,675

 

Gain on sales of securities available-for-sale, net

 

 

(250

)

 

(89

)

 

(216

)

Gain on sale of loans

 

 

(90

)

 

(63

)

 

(465

)

Loss (gain) on sales of other real estate owned, net

 

 

122

 

 

(29

)

 

(293

)

FHLB Stock dividends

 

 

(24

)

 

(78

)

 

(115

)

Loans originated for sale

 

 

(56,864

)

 

(40,227

)

 

(36,781

)

Proceeds from sales of loans originated for sale

 

 

54,939

 

 

38,941

 

 

37,803

 

Increase in accrued interest payable

 

 

1,513

 

 

1,610

 

 

149

 

Increase in accrued interest receivable

 

 

(2,425

)

 

(1,458

)

 

(366

)

Increase in other assets

 

 

(1,804

)

 

(4,939

)

 

(426

)

(Decrease) increase in other liabilities

 

 

(1,737

)

 

1,748

 

 

(545

)

 

 



 



 



 

 

 

 

 

Net cash provided by operating activities

 

 

2,299

 

 

6,516

 

 

8,929

 

 

 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

 

 

 

 

Proceeds from sales of investment securities available-for-sale

 

 

8,904

 

 

28,446

 

 

10,910

 

Proceeds from maturities of investment securities available-for-sale

 

 

40,247

 

 

39,366

 

 

28,039

 

Purchase of investment securities available-for-sale

 

 

(65,567

)

 

(51,831

)

 

(60,184

)

Proceeds from maturities of investment securities held-to-maturity

 

 

2,370

 

 

2,658

 

 

1,855

 

Purchase of investment securities held-to-maturity

 

 

(2,025

)

 

(1,960

)

 

(1,410

)

Proceeds from sales of other real estate owned

 

 

377

 

 

97

 

 

682

 

Proceeds from sales of loan portfolios

 

 

19,579

 

 

546

 

 

2,585

 

Net increase in loans

 

 

(67,241

)

 

(57,122

)

 

(29,212

)

Purchase of premises and equipment

 

 

(4,562

)

 

(3,815

)

 

(4,572

)

Payment related to acquisition, net of cash and cash equivalents acquired

 

 

-0-

 

 

(43,559

)

 

-0-

 

 

 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

Net cash used in investing activities

 

 

(67,918

)

 

(87,174

)

 

(51,307

)

 

 



 



 



 

Financing activities:

 

 

 

 

 

 

 

 

 

 

Net increase in deposits

 

 

83,310

 

 

43,119

 

 

35,734

 

Issuance of trust preferred securities

 

 

-0-

 

 

25,000

 

 

-0-

 

Issuance of common stock

 

 

-0-

 

 

10,000

 

 

-0-

 

Net increase in borrowings

 

 

1,548

 

 

17,560

 

 

9,374

 

Dividends paid

 

 

(3,542

)

 

(3,333

)

 

(2,966

)

Purchase of treasury stock

 

 

(2,024

)

 

(3,150

)

 

(2,884

)

Exercise of stock options and issuance of treasury stock

 

 

1,697

 

 

927

 

 

676

 

Sales of treasury stock

 

 

70

 

 

190

 

 

120

 

 

 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by financing activities

 

 

81,059

 

 

90,313

 

 

40,054

 

 

 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

 

15,440

 

 

9,655

 

 

(2,324

)

Cash and cash equivalents at beginning of year

 

 

23,745

 

 

14,090

 

 

16,414

 

 

 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at end of year

 

$

39,185

 

$

23,745

 

$

14,090

 

 

 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

Cash paid during the year for:

 

 

 

 

 

 

 

 

 

 

Interest

 

$

26,117

 

$

14,116

 

$

8,921

 

Income taxes

 

$

1,267

 

$

1,861

 

$

2,462

 

Supplemental disclosure of noncash investing activities:

 

 

 

 

 

 

 

 

 

 

Loans transferred to other real estate owned

 

$

31

 

$

78

 

$

32

 


 

 


14

See accompanying notes to consolidated financial statements.



Notes to Consolidated Financial Statements
(dollar amounts in thousands except share data)

1.       Summary of Significant Accounting Policies

          The consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America and conform with general practices within the banking industry. A description of the significant accounting policies follows:

          Nature of Operations - Princeton National Bancorp, Inc. (the “Corporation”) is a bank holding company whose principal activity is the ownership and management of its wholly-owned subsidiary, Citizens First National Bank (“the Bank” or “subsidiary bank”). The Bank is primarily engaged in providing a full range of banking and financial services to individual and corporate customers located primarily in North Central Illinois. The Bank is subject to competition from other financial institutions. The Bank is subject to the regulation of certain federal and state agencies and undergoes periodic examinations by those regulatory authorities.

          Basis of Consolidation - The consolidated financial statements of the Corporation include the accounts of the Corporation and its wholly-owned subsidiary, Citizens First National Bank. Intercompany accounts and transactions have been eliminated in consolidation. The Corporation, through the subsidiary bank, operates in a single segment engaging in general retail and commercial banking.

          Use of Estimates - In order to prepare the Corporation’s consolidated financial statements in conformity with accounting principles, generally accepted in the United States of America, management is required to make certain estimates that affect the amounts reported in the consolidated financial statements and accompanying notes. These estimates may differ from actual results.

          Material estimates that are particularly susceptible to significant change relate to the determination of the allowance for loan losses. In connection with the determination of the allowance for loan losses, management obtains independent appraisals for significant properties.

          Investment Securities - Investment securities which the Corporation has the positive intent and ability to hold to maturity are classified as held-to-maturity and recorded at amortized cost. The Corporation does not have a trading portfolio. All other investment securities that are not classified as held-to-maturity are classified as available-for-sale. Investment securities available-for-sale are recorded at fair value, with any changes in fair value reflected as a separate component of stockholders’ equity, net of related tax effects. Gains and losses on the sale of securities are determined using the specific identification method. Premiums and discounts on investment securities are amortized or accreted over the contractual lives of those securities. The method of amortization or accretion results in a constant effective yield on those securities (the interest method). Any security for which there has been other than temporary impairment of value is written down to its estimated market value through a charge to earnings.

          Loans - Loans are stated at the principal amount outstanding, net of unearned interest and allowance for loan losses. Interest on commercial, real estate and certain installment loans is credited to operations as earned, based upon the principal amount outstanding. Interest on other installment loans is credited to operations using a method which approximates the interest method. Loan origination fees are recognized to income, and loan origination costs are charged to expense, as incurred. The impact of the cash basis of accounting for loan fees and costs is not materially different from the deferral basis.

          It is the subsidiary bank’s policy to discontinue the accrual of interest on any loan when, in the opinion of management, full and timely payment of principal and interest is not expected, or principal and interest is due and remains unpaid for 90 days or more, unless the loan is both well-secured and in the process of collection. Interest on these loans is recorded as income only when the collection of principal has been assured and only to the extent interest payments are received.

          Impaired loans are measured based on current information and events, if it is probable the Corporation will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Certain groups of small-balance homogeneous loans, which are collectively evaluated for impairment and are generally represented by consumer and residential mortgage loans and loans held-for-sale, are not analyzed individually for impairment. The Corporation generally identifies impaired loans within the non-accrual and restructured commercial and commercial real estate portfolios on an individual loan-by-loan basis. The measurement of impaired loans is generally based on the fair value of the related collateral.

          Allowance for Loan Losses - The allowance for loan losses is increased by provisions charged to operating expense and decreased by charge-offs, net of recoveries, and is available to absorb probable losses on loans. Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance.

          The allowance is based on factors that include overall composition of the loan portfolio, types of loans, past loss experience, loan delinquencies, watchlist, substandard and doubtful credits, and such other factors that, in management’s best judgment, deserve evaluation in estimating loan losses.

          In addition, various regulatory agencies, as an integral part of their examination process, periodically review the subsidiary bank’s allowance for loan losses. Such agencies may require the subsidiary bank to recognize additions to the allowance for loan losses based on their judgments of information available to them at the time of their examination.

          Sales of First Mortgage Loans and Loan Servicing - - The subsidiary bank sells certain first mortgage loans on a non-recourse basis. The total cost of these loans is allocated between loans and servicing rights, based on the relative fair value of each. Loan servicing fees are recognized to income, and loan servicing costs are charged to expense, as incurred. Loans held-for-sale are stated at the lower of aggregate cost or market. Mortgage loans serviced for others are not included in the accompanying consolidated balance sheets.

          The Corporation recognizes as a separate asset the rights to service mortgage loans for others. Mortgage servicing rights are recorded at the lower of cost or market value and are included in other assets in the consolidated balance sheets. Mortgage servicing rights are amortized in proportion to the amount of principal received on loans serviced. The amortization of capitalized mortgage servicing rights is reflected in the consolidated statements of income as a reduction to mortgage banking income. Impairment of mortgage servicing rights is assessed based on the fair value of those rights. Fair values are estimated using discounted cash flows based on a current market interest rate. For purposes of measuring impairment, the rights are stratified based on the predominant risk characteristics of the underlying loans. The predominant characteristic currently used for stratification is type of loan. The amount of impairment recognized is the amount by which the capitalized mortgage servicing rights for a stratum exceed their fair value.

          Premises and Equipment - Premises and equipment are carried at cost, less accumulated depreciation. Depreciation is computed on the straight-line basis over the estimated useful lives of the assets, as follows: buildings, fifteen to forty years; furniture and equipment, three to fifteen years. The carrying amounts of assets sold or retired and the related accumulated depreciation are eliminated from the accounts, and any resulting gains or losses are reflected in income.

          Other Real Estate - Other real estate represents assets to which the subsidiary bank has acquired legal title in satisfaction of indebtedness. Such real estate is recorded at the lower of cost or fair market value at the date of acquisition, less estimated selling costs. Any deficiency, at the date of transfer, is charged to the allowance for loan losses. Subsequent declines in value, based on changes in market conditions, are recorded to expense as incurred. Gains or losses on the disposition of other real estate are recorded to the income statement in the period in which they are realized.

15


Notes to Consolidated Financial Statements (Continued)
(dollar amounts in thousands except share data)

          Income Taxes - Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using currently enacted tax rates. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. Deferred tax assets are recognized subject to management’s judgment that realization is more likely than not.

          Trust Assets - Assets held in fiduciary or agency capabilities are not included in the consolidated balance sheets since such items are not assets of the Corporation. Fees from trust activities are recorded on an accrual basis over the period in which the service is provided. Fees are a function of the market value of assets managed and administered, the volume of transactions, and fees for other services rendered, as set forth in the underlying client agreement with fiduciary services. This revenue recognition involves the use of estimates and assumptions, including components that are calculated based on estimated asset valuations and transaction volumes. Generally, the actual trust fee is charged to each account on a monthly prorated basis. Any out of pocket expenses or services not typically covered by the fee schedule for trust activities are charged directly to the trust account on a gross basis as trust revenue is incurred. The Corporation manages or administers 1,126 trust accounts with assets totaling approximately $254,148 at December 31, 2006 and had 1,014 trust accounts with assets totaling approximately $206,850 at December 31, 2005.

          Treasury Stock - Treasury stock is stated at cost. Cost is determined by the first-in, first-out method.

          Earnings Per Share - Earnings per share have been computed based upon the weighted average common shares outstanding during each year.

          Intangible Assets - Intangible assets are being amortized on either a straight-line or accelerated basis over periods ranging from four to fifteen years. Such assets are periodically evaluated as to the recoverability of their carrying value.

          Cash Flows - For purposes of reporting cash flows, cash and cash equivalents include cash and due from banks, interest-bearing deposits in financial institutions and federal funds sold. Generally, federal funds are sold or purchased for one-day periods.

          Reclassification - Certain amounts in the 2005 and 2004 consolidated financial statements have been reclassified to conform to the 2006 presentation. These reclassifications had no effect on net income.

          Stock Options - Prior to January 1, 2006, the Corporation accounted for its stock option plans under the recognition and measurement provisions of APB Opinion No. 25, “Accounting for Stock Issued to Employees” (APB 25), and related interpretations as permitted by the Financial Accounting Standards Board (“FASB”) Statement No. 123, “Accounting for Stock-Based Compensation” (FAS 123). No stock-based employee compensation cost was recognized in the Statements of Income as all options granted had an exercise price equal to market value of the underlying stock on the grant date.

          In December, 2004, the FASB issued Statement 123 (revised 2004), Share-Based Payment (FAS 123R), which requires the cost resulting from stock options be measured at fair value and recognized earnings. This statement replaces FAS 123 and supersedes APB 25, which permitted the recognition of compensation expense using the intrinsic value method.

          Prior, to the adoption of FAS 123R, on December 20, 2005, the Corporation announced that the Personnel Policy and Salary Committee of the Board of Directors approved the accelerated vesting of all outstanding unvested stock options to purchase shares of common stock of PNBC granted through the Corporation’s non-qualified stock option plans. The unvested options related to awards granted in 2003 and 2004 to directors and officers of the Corporation. All of the unvested options were in the money at the date vesting was accelerated, in a range from $4.42 to $22.06 per share. There was no compensation cost recognized in the financial statements from the vesting decision. By accelerating the vesting of these options, the Corporation estimated approximately $925 of future compensation expense was eliminated. Options to purchase 142,133 shares of PNBC common stock, which otherwise would have vested from time to time over the following two years, became immediately exercisable as a result of this decision. The remaining terms for each of the options granted remained the same. This acceleration became effective as of December 31, 2005. Additionally, the Corporation announced the stock option award for 2005 of 80,700 shares was granted with full vesting. This decision was made to eliminate additional future compensation expense of approximately $163 for each of the three years, beginning in 2006.

          The number of shares of common stock authorized under the stock option plans is 502,500. The option exercise price must be at least 100% of the fair market value of the common stock on the date of the grant, and the option term cannot exceed ten years.

          Effective, January 1, 2006, the Corporation adopted the fair value recognition provisions of FAS 123R, using the modified prospective application method. Under this method, the Statement applies to new awards and to awards modified, repurchased or cancelled after the effective date. Additionally, compensation cost for a portion of the awards for which requisite services have not been rendered that are outstanding as of the effective date shall be recognized as the requisite service is rendered or after the effective date. The following table illustrates the effect on net income and earnings per share if the Corporation had applied the fair value recognition provisions of FAS 123R on stock-based employee compensation for the years ended December 31, 2005 and 2004:

 

 

 

 

 

 

 

 

 

 

For the Years Ended December 31

 

 

 

 

 

 

 

2005

 

2004

 

 

 


 


 

Net income, as reported

 

$

7,574

 

$

6,872

 

Stock-based compensation expense determined under the fair value based method, net of related tax effect

 

 

(867

)

 

(399

)

 

 



 



 

Pro forma net income

 

$

6,707

 

$

6,473

 

 

 

 

 

 

 

 

 

Basic earnings per share, as reported

 

$

2.39

 

$

2.22

 

Pro forma basic earnings per share

 

$

2.11

 

$

2.10

 

Diluted earnings per share, as reported

 

$

2.37

 

$

2.21

 

Pro forma diluted earnings per share

 

$

2.10

 

$

2.08

 

          Impact of New Accounting Standards - In February 2006, the FASB issued SFAS No. 155 (FAS 155), “Accounting for Certain Hybrid Financial Instruments: an amendment of FASB Statements No. 133 and 140.” FAS 155 permits fair value re-measurement for any hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation, clarifies which interest-only strips and principal-only strips are not subject to the requirements of Statement 133, establishes a requirement to evaluate interests in securitized financial assets to identify interests that are freestanding derivatives or that are hybrid financial instruments that contain an embedded derivative requiring bifurcation, clarifies that concentrations of credit risk in the form of subordination are not embedded derivatives, and amends Statement 140 to eliminate the prohibition on a qualifying special purpose entity from

16


holding a derivative financial instrument that pertains to a beneficial interest other than another derivative financial instrument. FAS 155 is effective for all financial instruments acquired or issued after the beginning of an entity’s first fiscal year that begins after September 15, 2006. The Corporation does not expect the adoption of FAS 155 will have a material impact on its results of operations, financial position or liquidity.

          In March 2006, the FASB issued SFAS No. 156 (FAS 156), “Accounting for Servicing of Financial Assets – an amendment of FAS 140”, “Accounting for Transfers and Servicing of Financial Assets and Extinguishment of Liabilities”, with respect to the accounting for separately recognized servicing assets and liabilities. FAS 156 requires an entity to recognize a servicing asset or servicing liability each time it undertakes an obligation to service a financial asset by entering into a servicing contract in any of the following situations: a transfer of the servicer’s financial assets that meets the requirements for sale accounting, a transfer of the servicer’s financial assets to a qualifying special-purpose entity in a guaranteed mortgage securitization in which the transferor retains all of the resulting securities and classifies them as either available-for-sale securities or trading securities in accordance with FAS 115, “Accounting for Certain investments in Debt and Equity Securities”, or an acquisition or assumption of an obligation to service a financial asset that does not relate to financial assets of the servicer or its consolidated affiliates. FAS 156 maintains the requirement set forth under FAS 140 that all separately recognized servicing assets and servicing liabilities are to be initially measured at fair value, if practicable. In regard to subsequent measurement methods for each class of separately recognized servicing assets and servicing liabilities, FAS 156 amends FAS 140 to allow for either an amortization method or a fair value measurement method. FAS 156 is effective as of the beginning of the fiscal year that begins after September 15, 2006. The Company does not expect the adoption of FAS 156 will have a material impact on its results of operations, financial position or liquidity.

          In July 2006, the FASB issued FASB Interpretation No. 48 (FIN 48), “Accounting for Uncertainty in Income Taxes – an Interpretation of FASB Statement 109,” which provides guidance on the measurement, recognition and disclosure of tax positions taken or expected to be taken in a tax return. The Interpretation also provides guidance on derecognition, classification, interest and penalties, and disclosure. FIN 48 prescribes that a tax position should only be recognized if it is more-likely-than-not that the position will be sustained upon examination by the appropriate taxing authority. A tax position that meets this threshold is measured as the largest amount of benefit that is greater than 50 percent likely of being realized upon ultimate settlement. The cumulative effect of applying the provisions of FIN 48 is to be reported as an adjustment to the beginning balance of retained earnings in the period of adoption. FIN 48 is effective for fiscal years beginning after December 15, 2006. The Company does not expect the adoption of this Interpretation will have a material impact on its results of operations, financial position or liquidity.

          In September 2006, FASB issued SFAS No. 157 (FAS 157), “Fair Value Measurements,” which provides enhanced guidance for using fair value to measure assets and liabilities. FAS 157 establishes a common definition of fair value, provides a framework for measuring fair value under U.S. GAAP and expands disclosure requirements about fair value measurements. FAS 157 is effective for financial statements issued in fiscal years beginning after November 15, 2007 and interim periods within those fiscal years. The Corporation is currently evaluating the impact, if any, the adoption of FAS 157 will have on its financial reporting and disclosures.

          In September 2006, the FASB issued SFAS No. 158 (FAS 158), “Employers’ Accounting for Defined Benefit Pension and Other Postretirement Plans – an amendment of FASB Statements 87, 88, 106, and 132 (R),” which requires recognition of a net liability or asset to report the funded status of defined benefit pension and other postretirement plans on the balance sheet and recognition (as a component of other comprehensive income) of changes in the funded status in the year in which the changes occur. Additionally, FAS 158 requires measurement of a plan’s assets and obligations as of the balance sheet date and additional annual disclosures in the notes to the financial statements. The recognition and disclosure provision of FAS 158 is effective for fiscal years ending after December 15, 2006, and was adopted during 2006. The requirement to measure a plan’s assets and obligations as of the balance sheet date is effective for fiscal years ending after December 15, 2008. The Corporation does not expect the adoption of the measurement provisions to have a material impact on its results of operations, financial position or liquidity.

          In September 2006, the FASB ratified Emerging Issues Task Force No. 06-4, “Postretirement Benefits Associated with Split-Dollar Life Insurance” (EITF 06-4). EITF 06-4 requires deferred-compensation or postretirement benefit aspects of an endorsement-type split-dollar life insurance arrangement to be recognized as a liability by the employer and the obligation is not effectively settled by the purchase of a life insurance policy. The liability for future benefits should be recognized based on the substantive agreement with the employee, which may be either to provide a future death benefit or to pay for the future cost of the life insurance. EITF 06-4 is effective for fiscal years beginning after December 15, 2007. The Corporation is currently evaluating the impact, if any, the adoption of EITF 06-4 will have on its financial reporting and disclosures.

2. Earnings Per Share

          The following table sets forth the computation for basic and diluted earnings per share for the years ended December 31, 2006, 2005 and 2004:

 

 

 

 

 

 

 

 

 

 

 

 

 

2006

 

2005

 

2004

 

Numerator:

 

 

 

 

 

 

 

 

 

 

Net income

 

$

6,488

 

$

7,574

 

$

6,872

 

Denominator:

 

 

 

 

 

 

 

 

 

 

Basic earnings per share - weighted average shares outstanding

 

 

3,369,567

 

 

3,174,321

 

 

3,088,881

 

Effect of dilutive securities - stock options

 

 

20,198

 

 

26,833

 

 

27,197

 

 

 



 



 



 

Diluted earnings per share - adjusted weighted average shares outstanding

 

 

3,389,765

 

 

3,201,154

 

 

3,116,078

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.93

 

$

2.39

 

$

2.22

 

Diluted

 

$

1.91

 

$

2.37

 

$

2.21

 

3. Cash and Due From Banks

          The average compensating balances held at correspondent banks during 2006 and 2005 were $3,207 and $3,469, respectively. The subsidiary bank maintains such compensating balances with correspondent banks to offset charges for services rendered by those banks. In addition, the Federal Reserve Bank required the subsidiary bank to maintain average balances of approximately $1,845 and $929, for 2006 and 2005, respectively, as reserve requirements.

17


4. Investment Securities

          The amortized cost, gross unrealized gains, gross unrealized losses, and estimated fair value of available-for-sale and held-to-maturity securities by major security type at December 31 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2006

 

 

 

Amortized
Cost

 

Gross
Unrealized

Gains

 

Gross
Unrealized
Losses

 

Estimated
Fair
Value

 

 

 


 


 


 


 

Available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

United States Treasuries

 

$

1,003

 

$

-0-

 

$

(2

)

$

1,001

 

United States Government Agencies

 

 

64,495

 

 

14

 

 

(761

)

 

63,748

 

State and Municipal

 

 

89,984

 

 

1,273

 

 

(778

)

 

90,479

 

Collateralized mortgage obligations

 

 

93,581

 

 

185

 

 

(484

)

 

93,282

 

Other securities

 

 

3,957

 

 

-0-

 

 

-0-

 

 

3,957

 

 

 



 



 



 



 

Total

 

 

253,020

 

 

1,472

 

 

(2,025

)

 

252,467

 

 

 



 



 



 



 

Held-to-maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

State and Municipal

 

 

15,449

 

 

216

 

 

(98

)

 

15,567

 

 

 



 



 



 



 

Total

 

$

268,469

 

$

1,688

 

$

(2,123

)

$

268,034

 

 

 



 



 



 



 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2005

 

 

 

Amortized
Cost

 

Gross
Unrealized
Gains

 

Gross
Unrealized
Losses

 

Estimated
Fair
Value

 

 

 


 


 


 


 

Available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

United States Treasuries

 

$

1,521

 

$

-0-

 

$

(8

)

$

1,513

 

United States Government Agencies

 

 

62,848

 

 

21

 

 

(1,026

)

 

61,843

 

State and Municipal

 

 

91,278

 

 

1,794

 

 

(877

)

 

92,195

 

Collateralized mortgage obligations

 

 

77,167

 

 

30

 

 

(721

)

 

76,476

 

Other securities

 

 

3,344

 

 

-0-

 

 

-0-

 

 

3,344

 

 

 



 



 



 



 

Total

 

 

236,158

 

 

1,845

 

 

(2,632

)

 

235,371

 

 

 



 



 



 



 

Held-to-maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

State and Municipal

 

 

16,115

 

 

259

 

 

(100

)

 

16,274

 

 

 



 



 



 



 

Total

 

$

252,273

 

$

2,104

 

$

(2,732

)

$

251,645

 

 

 



 



 



 



 

          Maturities of investment securities classified as available-for-sale and held-to-maturity were as follows at December 31, 2006:

 

 

 

 

 

 

 

 

 

 

Amortized
Cost

 

Estimated
Fair
Value

 

 

 


 


 

Available-for-sale:

 

 

 

 

 

Due in one year or less

 

$

29,366

 

$

29,213

 

Due after one year through five years

 

 

33,349

 

 

32,744

 

Due after five years through ten years

 

 

27,505

 

 

27,788

 

Due after ten years

 

 

57,730

 

 

58,010

 

 

 



 



 

 

 

 

147,950

 

 

147,755

 

 

 



 



 

Mortgage-backed securities

 

 

7,532

 

 

7,473

 

Collateralized mortgage obligations

 

 

93,581

 

 

93,282

 

Other securities

 

 

3,957

 

 

3,957

 

 

 



 



 

 

 

$

253,020

 

$

252,467

 

 

 



 



 

Held-to-maturity:

 

 

 

 

 

 

 

Due in one year or less

 

$

3,067

 

$

3,045

 

Due after one year through five years

 

 

5,271

 

 

5,242

 

Due after five years through ten years

 

 

6,274

 

 

6,446

 

Due after ten years

 

 

837

 

 

834

 

 

 



 



 

 

 

$

15,449

 

$

15,567

 

 

 



 



 

          Other securities consist of Federal Home Loan Bank and Federal Reserve Bank stock held totaling $2,373 and $1,584 at December 31, 2006, and $2,649 and $695 at December 31, 2005, respectively.

18


          Proceeds from sales of investment securities available-for-sale during 2006, 2005 and 2004 were $8,904, $28,446 and $10,910, respectively. Gross gains of $250 in 2006, $89 in 2005 and $216 in 2004 (resulting in tax expense of $97, $34 and $84, respectively) were realized on those sales. There were no gross losses from these sales in 2006, 2005 or 2004. There were no sales of investment securities classified as held-to-maturity during 2006, 2005 and 2004.

          Securities with unrealized losses at December 31, 2006 and 2005 not recognized in income are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2006

 

 

 

Less than 12 Months

 

12 months or More

 

Total

 

 

 

Fair
Value

 

Gross
Unrealized
Loss

 

Fair
Value

 

Gross
Unrealized
Loss

 

Fair
Value

 

Gross
Unrealized
Loss

 

 

 


 


 


 


 


 


 

United States Treasuries

 

$

-0-

 

$

-0-

 

$

1,001

 

$

2

 

$

1,001

 

$

2

 

United States Government Agencies

 

 

9,109

 

 

11

 

 

49,539

 

 

750

 

 

58,648

 

 

761

 

State and Municipal

 

 

5,892

 

 

45

 

 

43,059

 

 

734

 

 

48,951

 

 

876

 

Collateralized mortgage obligations

 

 

14,158

 

 

46

 

 

45,518

 

 

438

 

 

59,676

 

 

484

 

Other securities

 

 

-0-

 

 

-0-

 

 

-0-

 

 

-0-

 

 

-0-

 

 

-0-

 

 

 



 



 



 



 



 



 

Total temporarily impaired

 

$

29,159

 

$

102

 

$

139,117

 

$

1,924

 

$

168,276

 

$

2,123

 

 

 



 



 



 



 



 



 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2005

 

 

 

Less than 12 Months

 

12 months or More

 

Total

 

 

 

Fair
Value

 

Gross
Unrealized
Loss

 

Fair
Value

 

Gross
Unrealized
Loss

 

Fair
Value

 

Gross
Unrealized
Loss

 

 

 


 


 


 


 


 


 

United States Treasuries

 

$

1,513

 

$

8

 

$

-0-

 

$

-0-

 

$

1,513

 

$

8

 

United States Government Agencies

 

 

35,278

 

 

381

 

 

25,597

 

 

645

 

 

60,875

 

 

1,026

 

State and Municipal

 

 

45,547

 

 

413

 

 

17,361

 

 

564

 

 

62,908

 

 

977

 

Collateralized mortgage obligations

 

 

42,051

 

 

356

 

 

26,378

 

 

365

 

 

68,429

 

 

721

 

Other securities

 

 

-0-

 

 

-0-

 

 

-0-

 

 

-0-

 

 

-0-

 

 

-0-

 

 

 



 



 



 



 



 



 

Total temporarily impaired

 

$

124,389

 

$

1,158

 

$

69,336

 

$

1,574

 

$

193,725

 

$

2,732

 

 

 



 



 



 



 



 



 

          There are 1,024 securities in an unrealized loss position in the investment portfolio at December 31, 2006, all due to interest rate changes and not credit events. These unrealized losses are not considered other-than-temporary and, therefore, have not been recognized into income, because the issuer(s) are of high credit quality (99.5% of the securities in the portfolio are rated AA or higher) and management has the ability and intent to hold for the foreseeable future. The fair value is expected to recover as the investments approach their maturity date or there is a downward shift in interest rates.

          The carrying value of securities pledged as collateral, to secure public deposits and for other purposes, was $242,888 at December 31, 2006 and $220,167 at December 31, 2005.

5. Loans

          The composition of the loan portfolio as of December 31 was as follows:

 

 

 

 

 

 

 

 

 

 

2006

 

2005

 

Loans

 

 

 

 

 

 

 

Commercial

 

$

134,402

 

$

114,342

 

Agricultural

 

 

83,610

 

 

73,884

 

Real estate – construction

 

 

42,991

 

 

37,286

 

Real estate – mortgage

 

 

312,398

 

 

308,138

 

Installment

 

 

56,071

 

 

48,074

 

 

 



 



 

Total

 

$

629,472

 

$

581,724

 

 

 



 



 

Changes in the allowance for loan losses for the years ended December 31 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

2006

 

2005

 

2004

 

 

 

 

 

 

 

 

 

 

 

 

Balance, January 1

 

$

3,109

 

$

2,524

 

$

2,250

 

Provision for loan losses

 

 

285

 

 

-0-

 

 

375

 

Allowance of bank acquired

 

 

-0-

 

 

752

 

 

-0-

 

Loans charged off

 

 

(604

)

 

(347

)

 

(358

)

Recoveries of loans previously charged off

 

 

263

 

 

180

 

 

257

 

 

 



 



 



 

Balance, December 31

 

$

3,053

 

$

3,109

 

$

2,524

 

 

 



 



 



 

          Non-accrual loans at December 31, 2006, 2005 and 2004 were $3,893, $3,822 and $328, respectively. Interest income that would have been recorded on these loans, had they remained current, was approximately $397, $281 and $30, respectively. At December 31, 2006 and 2005, accruing loans delinquent 90 days or more totaled $33 and $3, respectively.

          Impaired loans at December 31, 2006, 2005 and 2004 totaled $2,123, $2,204 and $175, respectively. Of these totals, $522, $378 and $60 of loans had valuation reserves totaling $150, $111 and $3 at December 31, 2006, 2005 and 2004, respectively. For the years ended December 31, 2006, 2005 and 2004,

19


Notes to Consolidated Financial Statements (Continued)
(dollar amounts in thousands except share data)

the average recorded investment in impaired loans was approximately $2,296, $1,581 and $194, respectively. Interest recognized on impaired loans during the portion of the year that they were impaired was not material.

          The Corporation’s subsidiary bank had loans outstanding to directors, executive officers and to their related interests (related parties) of the Corporation and its subsidiary of approximately, $5,530, $4,633 and $3,853, at December 31, 2006, 2005 and 2004, respectively. These loans were made in the ordinary course of business on substantially the same terms and conditions, including interest rates and collateral, as those prevailing at the time for comparable transactions with other customers and did not involve more than the normal risk of collectibility. As a practice, the subsidiary bank does not make loans to its executive officers. A summary of the activity in 2006 for loans made to directors, executive officers or principal holders of common stock or to any associate of such persons for which the aggregate to any such person exceeds $60 at December 31, 2006 is as follows:

 

 

 

 

 

 

 

Balance
January 1, 2006

 

Additions

 

Payments

 

Balance
December 31, 2006


 


 


 


$4,633

 

$12,817

 

$11,920

 

$5,530

6. Premises and Equipment

          As of December 31, the components of premises and equipment (at cost), less accumulated depreciation, were as follows:

 

 

 

 

 

 

 

 

 

 

2006

 

2005

 

 

Land

 

$

7,756

 

$

7,745

 

Buildings

 

 

25,518

 

 

21,643

 

Furniture and Equipment

 

 

20,035

 

 

19,444

 

 

 



 



 

 

 

 

 

53,309

 

 

48,832

 

Less: accumulated depreciation

 

 

24,639

 

 

22,420

 

 

 



 



 

 

Total

 

$

28,670

 

$

26,412

 

 

 



 



 

          Depreciation expense charged to operating expense for 2006, 2005 and 2004 was $2,304, $1,589 and $1,312, respectively.

7. Acquisition

          On July 31, 2005, the Corporation acquired 100% of the outstanding stock of Somonauk FSB Bancorp, Inc. (“Somonauk”), a $211.6 million bank holding company with offices in Somonauk, Newark, Sandwich, Plano and Millbrook, Illinois. The Corporation completed this acquisition in order to expand its market presence in this area. Somonauk was acquired for a purchase price of $49.6 million; $39.6 million paid in cash and the remaining $10 million paid in common stock, resulting in the issuance of 338,600 shares. In conjunction with the acquisition, the Corporation issued $25.0 million in trust preferred securities and borrowed $15.0 million in secured notes. Of the $15.0 million in nates payable, $9.0 million was immediately repaid after the closing of the transaction.

          The following table represents the unaudited balance sheet for Somonauk as of June 30, 2005, which approximates the balance sheet at the date of acquisition:

 

 

 

 

 

Assets

 

 

 

 

Cash and due from banks

 

$

6,856

 

Investment securities

 

 

84,135

 

Loans, net of unearned interest

 

 

113,706

 

Allowance for loan losses

 

 

(911

)

Premises and equipment, net

 

 

3,119

 

Other assets

 

 

3,473

 

 

 



 

 

Total Assets

 

$

210,378

 

 

 



 

Liabilities & Stockholders’ Equity

 

 

 

 

Deposits

 

$

179,533

 

Borrowings

 

 

4,408

 

Other liabilities

 

 

2,055

 

Stockholders’ equity

 

 

24,382

 

 

 



 

 

Total Liabilities & Stockholders’ Equity

 

$

210,378

 

 

 



 

20


          The following unaudited pro forma condensed combined financial information presents the results of operations of the Corporation, had the acquisition taken place at the beginning of each period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended
December 31, 2005

 

 

 

For the Year Ended
December 31, 2004

 

 

 

 


 

 

 


 

Net interest income

 

 

$

27,023

 

 

 

$

24,379

 

Provision for loan losses

 

 

 

126

 

 

 

 

470

 

Non-interest income

 

 

 

9,456

 

 

 

 

9,084

 

Non-interest expense

 

 

 

27,225

 

 

 

 

24,242

 

 

 

 



 

 

 



 

Income before income taxes

 

 

 

9,128

 

 

 

 

8,751

 

Income tax expense

 

 

 

2,000

 

 

 

 

1,657

 

 

 

 



 

 

 



 

Net income

 

 

$

7,128

 

 

 

$

7,094

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

Basic

 

 

$

2.11

 

 

 

$

2.07

 

Diluted

 

 

$

2.10

 

 

 

$

2.05

 

Basic weighted average shares outstanding

 

 

 

3,370,903

 

 

 

 

3,427,481

 

Diluted weighted average shares outstanding

 

 

 

3,397,736

 

 

 

 

3,454,678

 

          The unaudited pro forma condensed consolidated financial statements da not reflect any anticipated cost savings and revenue enhancements. Additionally, the Somonauk income statement for the first six months of 2005 includes merger-related expenses. Accordingly, the pro forma results of operations of PNBC as of and after the merger may not be indicative of the results that actually would have occurred if the merger had been in effect during the periods presented or of the results that may be attained in the future.

          At the time of the acquisition, the subsidiary bank of Somonauk (Farmers State Bank) was immediately merged into Citizens First National Bank. The acquisition of Somonauk was accounted for under the purchase method of accounting and, accordingly, the assets and liabilities of Somonauk were adjusted to their fair market values as of the acquisition date. The operating results of Somonauk have been consolidated with those of the Corporation from August 1, 2005. Goodwill was recorded in the amount of $21.7 million along with a core deposit intangible of $6.0 million, which is being amortized on an accelerated basis over a fifteen year period.

8. Goodwill and Intangible Assets

          The balance of goodwill totaled $23,029 at December 31, 2006 and $22,665 at December 31, 2005. The increase in the goodwill during 2006 was due to final purchase accounting adjustments related to the Somonauk acquisition. Goodwill is tested annually for impairment. If the implied fair value of goodwill is lower than its carrying amount, goodwill impairment is indicated and goodwill is written down to its implied fair value. Subsequent increases in goodwill value are not recognized in the financial statements. The balance of intangible assets, net of accumulated amortization, totaled $5,921 and $6,843 at December 31, 2006 and December 31, 2005, respectively.

          The following table summarizes the Corporation’s intangible assets, which are subject to amortization, as of December 31, 2006 and 2005:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      2006

 

      2005

 

 

 

 

Gross Carrying
Amount

 

 

 

Accumulated
Amortization

 

 

 

Gross Carrying
Amount

 

 

 

Accumulated
Amortization

 

 

 

 

 


 

 

 


 

 

 


 

 

 


 

 

Core deposit intangible

 

 

$

9,004

 

 

 

$

(3,112

)

 

 

$

9,004

 

 

 

$

(2,199

)

 

Other acquisition costs

 

 

 

160

 

 

 

 

(131

)

 

 

 

160

 

 

 

 

(122

)

 

 

 

 



 

 

 



 

 

 



 

 

 



 

 

Total

 

 

$

9,164

 

 

 

$

(3,243

)

 

 

$

9,164

 

 

 

$

(2,321

)

 

 

 

 



 

 

 



 

 

 



 

 

 



 

 

          The following table shows the future estimated amortization expense for the Corporation’s intangible assets based on existing balances as of December 31, 2006:

          Estimated Amortization Expense for the year ended December 31:

 

 

 

 

 

2007

 

$

900

 

2008

 

 

876

 

2009

 

 

852

 

2010

 

 

809

 

2011

 

 

646

 

Thereafter

 

 

1,838

 

21


Notes to Consolidated Financial Statements (Continued)
(dollar amounts in thousands except share data)

          Mortgage servicing rights, which are included in other assets on the consolidated balance sheets, are accounted for on an individual loan-by-loan basis. Accordingly, amortization is recorded in proportion to the amount of principal payment received on loans serviced. The mortgage servicing rights are subject to periodic impairment testing. During the years ended December 31, 2006, 2005 and 2004 no impairment had been recorded and the recorded value was determined to approximate the fair market value. Changes in the carrying value of mortgage servicing rights are summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

2006

 

2005

 

2004

 

Balance, January 1

 

$

2,002

 

$

1,405

 

$

1,334

 

Servicing rights capitalized

 

 

773

 

 

479

 

 

380

 

Amortization of servicing rights

 

 

(345

)

 

(233

)

 

(309

)

Mortgage servicing rights resulting from acquisition

 

 

-0-

 

 

351

 

 

-0-

 

Adjustment to recorded mortgage servicing rights related to the Somonauk acquisition reclassified to goodwill

 

 

(351

)

 

-0-

 

 

-0-

 

Impairment of servicing rights

 

 

-0-

 

 

-0-

 

 

-0-

 

 

 



 



 



 

Balance, December 31

 

$

2,079

 

$

2,002

 

$

1,405

 

 

 



 



 



 

          The following table shows the future estimated amortization expense for mortgage servicing rights based on existing balances as of December 31, 2006. The Corporation’s actual amortization expense in any given period may be significantly different from the estimated amounts displayed, depending on the amount of additional mortgage servicing rights, changes in mortgage interest rates, estimated prepayment speeds and market conditions.

          Estimated Amortization Expense for the year ended December 31:

 

 

 

 

 

2007

 

$

241

 

2008

 

 

226

 

2009

 

 

212

 

2010

 

 

199

 

2011

 

 

187

 

Thereafter

 

 

1,014

 

          The Corporation services loans for others with unpaid principal balances at December 31, 2006, 2005 and 2004 of approximately $236,893, $202,042 and $147,958, respectively.

9. Deposits

          As of December 31, the aggregate amounts of time deposits in denominations of $100 or more and related interest expense were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

2006

 

2005

 

2004

 

Amount

 

$

140,300

 

$

105,591

 

$

73,114

 

Interest expense for the year

 

 

4,285

 

 

1,919

 

 

992

 

 

 

 

 

 

 

 

 

 

 

 

Total interest expense on deposits for the years ending December 31 was as follows:

 

 

 

 

 

 

 

 

 

 

 

 

2006

 

2005

 

2004

 

Interest-bearing demand

 

$

4,877

 

$

3,224

 

$

2,029

 

Savings

 

 

326

 

 

267

 

 

208

 

Time

 

 

18,640

 

 

10,296

 

 

6,359

 

 

 



 



 



 

Total

 

$

23,843

 

$

13,787

 

$

8,596

 

 

 



 



 



 

         At December 31, 2006, the scheduled maturities of time deposits are as follows:

 

 

 

 

 

2007

 

$

352,591

 

2008

 

 

51,049

 

2009

 

 

17,327

 

2010

 

 

2,586

 

2011

 

 

2,227

 

Thereafter

 

 

86

 

 

 



 

Total

 

$

425,866

 

 

 



 

22


10. Borrowings

          As of December 31, borrowings consisted of the following:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2006

 

2005

 

 

 

Amount

 

Weighted
Average
Rate

 

Amount

 

Weighted
Average
Rate

 

 

 


 


 


 


 

Customer repurchase agreements

 

$

31,344

 

 

4.66

%

$

29,375

 

 

3.98

%

Advances from the Federal Home Loan Bank of Chicago due:

 

 

 

 

 

 

 

 

 

 

 

 

 

May 3, 2006

 

 

-0-

 

 

n/a

 

 

1,000

 

 

2.65

 

November 24, 2006

 

 

-0-

 

 

n/a

 

 

400

 

 

2.80

 

February 1, 2008

 

 

1,000

 

 

4.00

 

 

1,000

 

 

4.00

 

February 27, 2008

 

 

2,500

 

 

5.37

 

 

2,500

 

 

5.37

 

June 19, 2008

 

 

2,500

 

 

5.44

 

 

2,500

 

 

5.44

 

November 2, 2009

 

 

970

 

 

3.84

 

 

946

 

 

3.84

 

Federal funds purchased

 

 

-0-

 

 

n/a

 

 

1,000

 

 

4.50

 

Interest-bearing demand notes issued to the U.S. Treasury

 

 

2,333

 

 

5.04

 

 

2,154

 

 

3.95

 

Trust preferred securities

 

 

25,000

 

 

5.68

 

 

25,000

 

 

5.68

 

Note payable

 

 

8,500

 

 

7.25

 

 

6,700

 

 

6.25

 

 

 



 



 



 



 

Total

 

$

74,147

 

 

5.34

%

$

72,575

 

 

4.85

%

 

 



 



 



 



 

          The subsidiary bank has adopted a collateral pledge agreement whereby they agreed to keep on hand at all times, free of all other pledges, liens and encumbrances, first mortgages with unpaid principal balances aggregating no less than 167% of the outstanding secured advances from the Federal Home Loan Bank of Chicago (FHLB). The advances from the FHLB, which have fixed interest rates ranging from 3.84% to 5.44% as of December 31, 2006, are subject to restrictions or penalties in the event of prepayment. The advance maturing in February, 2008 has a callable feature which began in February, 2003 and quarterly thereafter. All stock in the FHLB is also pledged as additional collateral for these advances.

          On July 15, 2005, the Corporation, through its subsidiary PNBC Capital Trust I, issued trust preferred securities in the amount of $25,000. These securities were issued to help finance the acquisition of Somonauk FSB Bancorp, inc. (see Note 7 of the Notes to Consolidated Financial Statements). Additionally, these securities have a maturity of thirty years and a fixed interest rate of 5.68% for the first five years. The interest then adjusts to a floating rate at the three-month LIBOR plus 154 basis points. While these securities are recorded as a liability for financial reporting purposes, they qualify as Tier 1 capital for regulatory purposes. According to the provisions of FIN 46(R), “Consolidation of Variable Interest Entities,” PNBC Capital Trust I is a variable interest entity which is not required to be consolidated by the Corporation.

          The Corporation has a note payable with a balance of $8,500 and $6,700 at December 31, 2006 and 2005, respectively. The note payable is a demand note that carries a floating interest rate equal to the lender’s prime rate less one percent (7.25% at December 31, 2006). The note, which is secured by the capital stock certificates of the subsidiary bank, has a maturity of July 29, 2007 and contains the covenant the subsidiary bank will maintain risk-based capital at a minimum of 10% of risk-weighted assets.

          Customer repurchase agreements consist of obligations of the Bank to other parties. The obligations are secured by government agency securities and mortgage-backed securities and such collateral is held by the Bank. The maximum amount of outstanding agreements at any month-end during 2006 and 2005 totaled $35,625 and $31,840, respectively, and the daily average of such agreements totaled $34,149 and $31,035 for 2006 and 2005, respectively. The agreements at December 31, 2006 are on-going and, as such, have no fixed maturity date.

11. Income Taxes

          Income tax expense (benefit) consisted of the following:

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

Deferred

 

Total

 

 

 


 


 


 

Year ended December 31, 2006:

 

 

 

 

 

 

 

 

 

 

Federal

 

$

1,605

 

$

(966

)

$

639

 

State

 

 

344

 

 

50

 

 

394

 

 

 



 



 



 

Total

 

$

1,949

 

$

(916

)

$

1,033

 

 

 



 



 



 

Year ended December 31, 2005:

 

 

 

 

 

 

 

 

 

 

Federal

 

$

1,584

 

$

209

 

$

1,793

 

State

 

 

416

 

 

49

 

 

465

 

 

 



 



 



 

Total

 

$

2,000

 

$

258

 

$

2,258

 

 

 



 



 



 

Year ended December 31, 2004:

 

 

 

 

 

 

 

 

 

 

Federal

 

$

1,915

 

$

(200

)

$

1,715

 

State

 

 

557

 

 

(58

)

 

499

 

 

 



 



 



 

Total

 

$

2,472

 

$

(258

)

$

2,214

 

 

 



 



 



 

23


Notes to Consolidated Financial Statements (Continued)
(dollar amounts in thousands except share data)

          Income tax expense differed from the amounts computed by applying the U.S. Federal income tax rate of 34 percent to pretax income as a result of the following for the years ended December 31:

 

 

 

 

 

 

 

 

 

 

 

 

 

2006

 

2005

 

2004

 

 

 

 

 

 

 

 

 

Computed “expected” tax expense

 

$

2,557

 

$

3,343

 

$

3,089

 

Increase (decrease) in income taxes resulting from:

 

 

 

 

 

 

 

 

 

 

Tax-exempt income

 

 

(1,603

)

 

(1,319

)

 

(982

)

Non-deductible interest expense

 

 

197

 

 

116

 

 

65

 

State income taxes, net of federal tax benefit

 

 

170

 

 

298

 

 

222

 

Bank-owned life insurance income

 

 

(265

)

 

(211

)

 

(192

)

Other, net

 

 

(23

)

 

31

 

 

12

 

 

 



 



 



 

 

 

$

1,033

 

$

2,258

 

$

2,214

 

 

 



 



 



 

          The tax effects of temporary differences that give rise to significant portions of the deferred tax assets and deferred tax liabilities at December 31, 2006 and 2005 are presented below:

 

 

 

 

 

 

 

 

 

 

2006

 

2005

 

Deferred tax assets:

 

 

 

 

 

 

 

Deferred compensation

 

$

133

 

$

115

 

Allowance for loan losses

 

 

1,185

 

 

1,241

 

Unrealized loss on investment securities available-for-sale

 

 

214

 

 

305

 

FAS 106 benefit accrual

 

 

157

 

 

137

 

Other, net

 

 

532

 

 

136

 

 

 



 



 

Total gross deferred tax assets

 

 

2,221

 

 

1,934

 

 

 



 



 

Deferred tax liabilities:

 

 

 

 

 

 

 

Buildings and equipment, principally due to differences in depreciation

 

 

(487

)

 

(676

)

Accretion

 

 

(107

)

 

(171

)

Purchase accounting adjustments

 

 

(2,669

)

 

(2,914

)

FHLB Stock dividends

 

 

(272

)

 

(308

)

Mortgage servicing rights

 

 

(807

)

 

(777

)

Prepaid expenses

 

 

(131

)

 

(100

)

Unfunded liability for post-retirement benefits

 

 

(393

)

 

-0-

 

Other, net

 

 

(19

)

 

(72

)

 

 



 



 

Total gross deferred tax liabilities

 

 

(4,875

)

 

(5,018

)

 

 



 



 

Net deferred tax liabilities

 

$

(2,654

)

$

(3,084

)

 

 



 



 

          Management believes it is more likely than not that the deferred tax assets will be realized. Therefore, no valuation allowance has been recorded at December 31, 2006 and 2005.

12. Regulatory Matters

          The Corporation and its subsidiary bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Corporation’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Corporation and its subsidiary bank must meet specific capital guidelines that involve quantitative measures of each entity’s assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The Corporation’s and its subsidiary bank’s capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.

          Quantitative measures established by regulation to ensure capital adequacy require the Corporation and its subsidiary bank to maintain minimum amounts and ratios (set forth in the table below) of total and Tier 1 capital to risk-weighted assets, and of Tier 1 capital to average adjusted assets. As of December 31, 2006 and 2005, the subsidiary bank is categorized as well-capitalized for all three ratios under the regulatory framework, while the Corporation is classified as well-capitalized for two ratios and adequately-capitalized for one ratio at December 31, 2006 and 2005.

          The most recent notifications, at December 31, 2006 and 2005, from the federal banking agencies categorized the subsidiary bank as well-capitalized under the regulatory framework for prompt corrective action. To be categorized as well-capitalized, the Corporation and the subsidiary bank must maintain total risk-based, Tier 1 risk-based, and Tier 1 leverage ratios as set forth in the table that follows, at December 31, 2006. Following the Somonauk acquisition in 2005, the Corporation’s total risk-based ratio fell below the 10% requirement to be well-capitalized, while the subsidiary bank remains well-capitalized.

24


          The Corporation’s and the subsidiary bank’s actual capital amounts and ratios as of December 31, 2006 and 2005 are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actual

 

For Capital
Adequacy Purposes

 

To Be Well-
Capitalized Under

Prompt Corrective
Action Provisions

 

 

 

Amount

 

Ratio

 

Amount

 

Ratio

 

Amount

 

Ratio

 















As of December 31, 2006:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Capital (to risk-weighted assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Princeton National Bancorp, Inc.

 

$

65,210

 

9.18

%

 

$

56,832

 

8.00

%

 

$

71,040

 

10.00

%

 

Citizens First National Bank

 

 

71,147

 

10.02

%

 

 

56,818

 

8.00

%

 

 

71,023

 

10.00

%

 

 

Tier 1 Capital (to risk-weighted assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Princeton National Bancorp, inc.

 

$

62,157

 

8.75

%

 

$

28,416

 

4.00

%

 

$

42,624

 

6.00

%

 

Citizens First National Bank

 

 

68,094

 

9.59

%

 

 

28,409

 

4.00

%

 

 

42,614

 

6.00

%

 

 

Tier 1 Capital (to average adjusted assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Princeton National Bancorp, Inc.

 

$

62,157

 

6.67

%

 

$

37,264

 

4.00

%

 

$

46,580

 

5.00

%

 

Citizens First National Bank

 

 

68,094

 

7.31

%

 

 

37,263

 

4.00

%

 

 

46,578

 

5.00

%

 
















 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actual

 

For Capital
Adequacy Purposes

 

To Be Well-
Capitalized Under
Prompt Corrective
Action Provisions

 

 

 

Amount

 

Ratio

Amount

 

Ratio

Amount

 

Ratio















As of December 31, 2005:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Capital (to risk-weighted assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Princeton National Bancorp, Inc.

 

$

62,115

 

 

9.76

%

$

50,916

 

 

8.00

%

$

63,645

 

 

10.00

%

Citizens First National Bank

 

 

65,187

 

 

10.23

%

 

50,912

 

 

8.00

%

 

63,639

 

 

10.00

%

 

Tier 1 Capital (to risk-weighted assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Princeton National Bancorp, Inc.

 

$

58,918

 

 

9.26

%

$

25,458

 

 

4.00

%

$

38,187

 

 

6.00

%

Citizens First National Bank

 

 

61,990

 

 

9.74

%

 

25,456

 

 

4.00

%

 

38,184

 

 

6.00

%

 

Tier 1 Capital (to average adjusted assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Princeton National Bancorp, Inc.

 

$

58,918

 

 

7.83

%

$

30,098

 

 

4.00

%

$

37,623

 

 

5.00

%

Citizens First National Bank

 

 

61,990

 

 

8.24

%

 

30,091

 

 

4.00

%

 

37,613

 

 

5.00

%















13. Employee, Officer and Director Benefit Plans

          The subsidiary bank has a defined contribution investment 401(k) plan. Under this plan, in 2006, employees could elect to contribute, on a tax-deferred basis, up to a maximum of $15 ($20 for those employees eligible to make catch-up contributions). In addition, the subsidiary bank will match employees’ contributions up to three percent of each employee’s salary and match 50% of the next two percent contributed. The subsidiary bank’s contribution to the defined contribution investment 401(k) plan for 2006, 2005 and 2004 was $382, $319 and $268, respectively.

          The subsidiary bank has an employee stock purchase program in which employees contribute through payroll deductions. These amounts are pooled and used to purchase shares of the Corporation’s common stock on a quarterly basis at the opening bid price on the last business day of the quarter.

          The subsidiary bank also has a profit sharing plan. Annual contributions to the subsidiary bank’s plan are based on a formula. The total contribution is at the discretion of the Board of Directors. The cost of the profit sharing plan charged to operating expense was $350 in 2006, $357 in 2005 and $280 in 2004.

          Additionally, the Corporation has non-qualified stock option plans (“the plans”) for the benefit of employees and directors of the subsidiary bank, as well as directors of the Corporation. The plans permit the grant of share options and shares for up to 502,500 shares of common stock. The Corporation believes that such awards better align the interests of its employees with those of its stockholders. Option awards are granted with an exercise price equal to the market price of the Corporation’s stock at the date of grant. The option awards generally vest based on 3 years of continuous service and have 10-year contractual terms.

          The fair value of each option award is estimated on the date of grant using a Black-Scholes closed-form model that uses the assumptions noted in the following table. Expected volatility is based on historical volatility of the Corporation’s stock and other factors. In 2006, the volatility was much lower than in previous years due to a more stable stock price as opposed to the rapidly increasing stock price of the previous few years. The Corporation uses historical data to estimate option exercise and employee termination within the valuation model. The expected term of the options granted is derived from the Corporation’s historical option exercise experience and represents the period of time that options granted are expected to be outstanding. The risk-free

25


Notes to Consolidated Financial Statements (Continued)
(dollar amounts in thousands except share data)

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 following assumptions were used in estimating the fair value for options granted in 2006, 2005 and 2004:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2006

 

2005

 

2004

 

 

Expected volatility

 

 

 

.061

 

 

 

 

.270

 

 

 

 

.520

 

 

Expected dividends

 

 

 

3.23

%

 

 

 

3.10

%

 

 

 

2.62

%

 

Expected term (in years)

 

 

 

3 yrs.

 

 

 

 

3 yrs.

 

 

 

 

7 yrs.

 

 

Risk-free rate

 

 

 

4.74

%

 

 

 

4.37

%

 

 

 

4.67

%

 

          A summary of option activity under the Plan as of December 31, 2006, 2005 and 2004, and changes during the years then ended, is presented as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2006

 

 

 

 

 

 

 

 

 

Shares

 

Weighted
Average
Exercise
Price

 

Weighted
Average
Remaining
Contractual
Term

 

Aggregate
Intrinsic
Value

 

 

 


 


 


 


 

Outstanding, beginning of year

 

 

302,718

 

$

27.52

 

 

 

 

 

 

 

Granted

 

 

83,783

 

 

32.55

 

 

 

 

 

 

 

Exercised

 

 

62,765

 

 

23.81

 

 

 

 

 

 

 

Forfeited or expired

 

 

(4,200

)

 

33.25

 

 

 

 

 

 

 

 

 



 



 

 

 

 

 

 

 

Outstanding, end of year

 

 

319,536

 

$

29.61

 

 

8.28 yrs.

 

$

939

 

 

 



 



 

 

 

 

 

 

 

Options exercisable end of year

 

 

235,753

 

$

28.57

 

 

7.67 yrs.

 

$

938

 

 

 



 



 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2005

 

 

 

 

 

 

 

 

 

Shares

 

Weighted
Average
Exercise
Price

 

Average
Remaining
Contractual
Term

 

Aggregate
Intrinsic
Value

 

 

 


 


 


 


 

Outstanding, beginning of year

 

 

271,184

 

$

24.10

 

 

 

 

 

 

 

Granted

 

 

80,700

 

 

33.25

 

 

 

 

 

 

 

Exercised

 

 

45,164

 

 

17.26

 

 

 

 

 

 

 

Forfeited or expired

 

 

(4,002

)

 

27.46

 

 

 

 

 

 

 

 

 



 



 

 

 

 

 

 

 

Outstanding, end of year

 

 

302,718

 

$

27.52

 

 

8.41 yrs.

 

$

1,735

 

 

 



 



 

 

 

 

 

 

 

Options exercisable end of year

 

 

302,718

 

$

27.52

 

 

8.41 yrs.

 

$

1,735

 

 

 



 



 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2004

 

 

 

 

 

 

 

 

 

Shares

 

Weighted
Average
Exercise
Price

 

Average
Remaining
Contractual

Term

 

Aggregate
Intrinsic
Value

 

 

 


 


 


 


 

Outstanding, beginning of year

 

 

228,585

 

$

21.09

 

 

 

 

 

 

 

Granted

 

 

74,400

 

 

28.83

 

 

 

 

 

 

 

Exercised

 

 

31,801

 

 

13.50

 

 

 

 

 

 

 

Forfeited or expired

 

 

 

 

 

 

 

 

 

 

 

 

 



 



 

 

 

 

 

 

 

Outstanding, end of year

 

 

271,184

 

$

24.10

 

 

8.55 yrs.

 

$

1,283

 

 

 



 



 

 

 

 

 

 

 

Options exercisable end of year

 

 

125,017

 

$

20.12

 

 

7.63 yrs.

 

$

1,098

 

 

 



 



 

 

 

 

 

 

 

          The weighted-average grant date fair value of options granted during the years 2006, 2005 and 2004 was $151, $490 and $969, respectively. The total intrinsic value of options exercised during the years ended December 31, 2006, 2005 and 2004 was $455, $611 and $419, respectively.

26


          A summary of the status of the Corporation’s non-vested shares and changes during the year ended December 31, 2006, 2005 and 2004 is presented below:

 

 

 

 

 

 

 

 

 

 

2006

 

 

 

Shares

 

Weighted Average Grant-Date Fair Value

 

 

 


 


 

Non-vested, beginning of year

 

 

 

 

n/a

 

Granted

 

 

83,783

 

$

1.80

 

Vested

 

 

 

 

n/a

 

Forfeited

 

 

 

 

n/a

 

 

 



 



 

Non-vested, end of year

 

 

83,783

 

$

1.80

 

 

 



 



 


 

 

 

 

 

 

 

 

 

 

2005

 

 

 

Shares

 

Weighted
Average
Grant-Date
Fair Value

 

 

 


 


 

Non-vested, beginning of year

 

 

146,167

 

$

12.29

 

Granted

 

 

80,700

 

 

6.07

 

Vested

 

 

222,865

 

 

10.02

 

Forfeited

 

 

(4,002

)

 

12.27

 

 

 



 



 

Non-vested, end of year

 

 

-0-

 

$

-0-

 

 

 



 



 


 

 

 

 

 

 

 

 

 

 

2004

 

 

 

Shares

 

Weighted Average Grant-Date Fair Value

 

 

 


 


 

Non-vested, beginning of year

 

 

137,357

 

$

10.73

 

Granted

 

 

74,400

 

 

13.03

 

Vested

 

 

65,590

 

 

10.02

 

Forfeited

 

 

 

 

n/a

 

 

 



 



 

Non-vested, end of year

 

 

146,167

 

$

12.29

 

 

 



 



 

          As of December 31, 2006, there was $151 of total unrecognized compensation cost related to non-vested share-based compensation arrangements granted under the plan. That cost is expected to be recognized over a weighted-average period of 3 years. The total fair value of shares vested during the years ended December 31, 2006, 2005 and 2004, was $0, $2,233 and $969, respectively.

14. Pension and Other Post-Retirement Benefits

          The Corporation does not have a defined benefit pension plan. The Corporation does have a defined contribution investment plan which is discussed in footnote 13 (“Employee, Officer, and Director Benefit Plans”). The Corporation offers its retirees the opportunity to continue benefits in the subsidiary bank’s Employee Health Benefit Plan, provided the retiree agrees to pay a portion of their monthly premiums. The Corporation’s level of contribution is based upon an age and service formula and will provide benefits to active participants until age 65. The Corporation uses a December 31 measurement date for its plan. Information about the plan’s funded status follows:

 

 

 

 

 

 

 

 

 

 

Post Retirement Health Benefits

 

 

 

2006

 

2005

 

Change in benefit obligation

 

 

 

 

 

 

 

Beginning of year

 

$

1,150

 

$

800

 

Service cost

 

 

61

 

 

51

 

Interest cost

 

 

66

 

 

48

 

Actuarial gain

 

 

309

 

 

297

 

Benefits paid

 

 

(50

)

 

(46

)

 

 



 



 

Funded status at end of year

 

$

1,536

 

$

1,150

 

 

 



 



 

27


Notes to Consolidated Financial Statements (Continued)
(dollar amounts in thousands except share data)

          In September 2006, the FASB issued FAS 158, “Employers’ Accounting for Defined Benefit Pension Plans and Other Post-Retirement Plans”. Accordingly, the Corporation recorded the liability for the excess of the accumulated benefit obligation over plan assets as of December 31, 2006. The following table is the incremental effect of applying FAS 158 on individual line items in the financial statements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Before application
of FAS 158

 

Adjustments

 

After application
of FAS 158

 

 

 

 


 


 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liability for post-retirement benefits

 

$

521

 

$

1,015

 

$

1,536

 

 

Deferred tax liability

 

 

2,261

 

 

393

 

 

2,654

 

 

Total liabilities

 

 

965,982

 

 

622

 

 

966,604

 

 

Accumulated other comprehensive loss

 

 

(338

)

 

(622

)

 

(960

)

 

Total stockholders’ equity

 

 

65,977

 

 

(622

)

 

65,355

 

          The components of the 2006, 2005, and 2004 net periodic post-retirement benefit cost are shown below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2006

 

2005

 

2004

 

 

 

 


 


 


 

 

Service cost

 

$

61

 

$

51

 

$

51

 

 

Interest cost

 

 

66

 

 

48

 

 

48

 

 

Amortization of prior service cost

 

 

16

 

 

16

 

 

30

 

 

Amortization of net (gain) loss

 

 

31

 

 

14

 

 

-0-

 

 

 

 



 



 



 

 

Net periodic post-retirement benefit cost

 

$

174

 

$

129

 

$

129

 

 

 

 



 



 



 

          There is no estimated net loss or prior service cost and $16 of transition obligation for the plan that will be amortized from accumulated other comprehensive income into net periodic benefit cost over the next fiscal year.

          Amounts recognized in the balance sheets:

 

 

 

 

 

 

 

 

 

 

 

 

Post Retirement Health Benefits

 

 

 

 

2006

 

2005

 

 

 

 


 


 

 

Liabilities

 

$

1,536

 

$

353

 

          Amounts recognized in accumulated other comprehensive income consist of:

 

 

 

 

 

 

 

 

 

 

 

 

Post Retirement Health Benefits

 

 

 

 

 

2006

 

 

 

 

 

 

 


 

 

 

 

 

Net loss (gain)

 

$

918

 

 

 

 

 

Transition obligation (asset)

 

 

97

 

 

 

 

          The accumulated benefit obligation for all defined benefit plans was $1,536 and $1,150 at December 31, 2006 and 2005, respectively.

          Significant assumptions include:

 

 

 

 

 

 

 

 

 

 

 

 

 

Post Retirement Health Benefits

 

 

 

 

2006

 

2005

 

 

 

 


 


 

Weighted average assumptions used to determine benefit obligation:

 

 

 

 

 

 

 

 

Discount rate

 

 

6.0

%

 

6.0

%

 

Rate of compensation increase

 

 

n/a

 

 

n/a

 

 

 

 

 

 

 

 

 

 

 

Weighted average assumptions used to determine benefit cost:

 

 

 

 

 

 

 

 

Discount rate

 

 

6.0

%

 

6.0

%

 

Expected return on plan assets

 

 

n/a

 

 

n/a

 

 

Rate of compensation increase

 

 

n/a

 

 

n/a

 

          For measurement purposes, a 7.0% annual rate of increase in the per capita cost of covered health care benefits was assumed for 2006 and 2005, respectively. The rate was assumed to decrease gradually to 4.50% by the year 2011 and remain at that level thereafter.

          Assumed health care cost trend rates have a significant effect on the amounts reported for the health care plans. A one-percentage point change in assumed health care cost trend rates would have the following effects:

 

 

 

 

 

 

 

 

 

 

1-Percentage-
Point Increase

 

1-Percentage-
Point Decrease

 

 

 

 

 

 

 

 

 

Effect on total of service and interest cost components

 

$

19

 

$

(16

)

Effect on post-retirement benefit obligation

 

 

200

 

 

(165

)

28


          The following benefit payments, which reflect expected future service, as appropriate, are expected to be paid as of December 31, 2006:

 

 

 

 

 

 

 

Pension Benefits

 

 

 


 

2007

 

$

76

 

2008

 

 

81

 

2009

 

 

78

 

2010

 

 

84

 

2011

 

 

94

 

2012-2016

 

 

441

 

15. Fair Value of Financial Instruments

          Statement of Financial Accounting Standards No. 107 (“FAS 107”), “Disclosures about Fair Value of Financial Instruments”, requires all entities to disclose the estimated fair value of their financial instrument assets and liabilities. For the Corporation, as for most financial institutions, the majority of its assets and liabilities are considered financial instruments as defined in FAS 107. Many of the Corporation’s financial instruments, however, lack an available trading market as characterized by a willing buyer and willing seller engaging in an exchange transaction. It is also the Corporation’s general practice and intent to hold its financial instruments to maturity and to not engage in trading or sales activities except for loans held-for-sale and available-for-sale securities. Therefore, significant estimations and assumptions, as well as present value calculations, were used by the Corporation for the purposes of this disclosure.

          Estimated fair values have been determined by the Corporation using the best available data and an estimation methodology suitable for each category of financial instruments. For those loans and deposits with floating interest rates, it is presumed that estimated fair values generally approximate the recorded book balances. The estimation methodologies used, the estimated fair values, and the recorded book balances at December 31, 2006 and 2005, were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2006

 

2005

 

 

 


 


 

 

 

 

Carrying
Value

 

 

Fair
Value

 

 

Carrying
Value

 

 

Fair
Value

 















Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

33,882

 

$

33,882

 

$

23,635

 

$

23,635

 

Interest-bearing deposits in financial institutions

 

 

103

 

 

103

 

 

110

 

 

110

 

Federal funds sold

 

 

5,200

 

 

5,200

 

 

-0-

 

 

-0-

 

Investment securities

 

 

267,916

 

 

268,034

 

 

251,486

 

 

251,645

 

Loans, net

 

 

630,931

 

 

628,725

 

 

583,789

 

 

582,376

 

Accrued interest receivable

 

 

11,139

 

 

11,139

 

 

8,714

 

 

8,714

 

 

 



 



 



 



 

Total Financial Assets

 

$

949,171

 

$

947,083

 

$

867,734

 

$

866,480

 















Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing demand deposits

 

$

107,834

 

$

107,834

 

$

103,622

 

$

103,622

 

Interest-bearing deposits

 

 

774,065

 

 

778,192

 

 

694,936

 

 

694,936

 

Borrowings

 

 

74,147

 

 

71,482

 

 

72,575

 

 

71,383

 

Accrued interest payable

 

 

4,611

 

 

4,611

 

 

3,097

 

 

3,097

 

 

 



 



 



 



 

Total Financial Liabilities

 

$

960,657

 

$

962,119

 

$

874,230

 

$

873,038

 

Unrecognized financial instruments (net of contract amount)

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments to originate loans

 

 

-0-

 

 

-0-

 

 

-0-

 

 

-0-

 

Lines of credit

 

 

-0-

 

 

-0-

 

 

-0-

 

 

-0-

 















          Financial instruments actively traded in a secondary market have been valued using quoted available market prices. Cash and due from banks, interest-bearing time deposits in other banks, federal funds sold, loans held-for-sale and interest receivable are valued at book value, which approximates fair value.

          Financial liability instruments with stated maturities have been valued using a present value discounted cash flow analysis with a discount rate approximating current market for similar liabilities. Interest payable is valued at book value, which approximates fair value.

          Financial instrument liabilities with no stated maturities have an estimated fair value equal to both the amount payable on demand and the recorded book balance.

          The net loan portfolio has been valued using a present value discounted cash flow. The discount rate used in these calculations is the current rate at which similar loans would be made to borrowers with similar credit ratings, same remaining maturities, and assumed prepayment risk.

          The fair value of commitments to originate loans is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties. For fixed-rate loan commitments, fair value also considers the difference between current levels of interest rates and the committed rates. The fair values of letters of credit and lines of credit are based on fees currently charged for similar agreements or on the estimated cost to terminate or otherwise settle the obligations with the counterparties at the reporting due.

          Changes in assumptions or estimation methodologies may have a material effect on these estimated fair values.

          The Corporation’s remaining assets and liabilities, which are not considered financial instruments, have not been valued differently than has been customary with historical cost accounting. No disclosure of the relationship value of the Corporation’s core deposit base is required by FAS 107.

29


Notes to Consolidated Financial Statements (Continued)
(dollar amounts in thousands except share data)

          Fair value estimates are based on existing balance sheet financial instruments, without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments. For example, the subsidiary bank has a large fiduciary services department that contributes net fee income annually. The fiduciary services department is not considered a financial Instrument, and its value has not been incorporated into the fair value estimates. Other significant assets and liabilities that are not considered financial assets or liabilities include the mortgage banking operation, brokerage network, deferred taxes, premises and equipment, and goodwill. In addition, the tax ramifications related to the realization of the unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in the estimates.

          Management believes that reasonable comparability between financial institutions may not be likely, due to the wide range of permitted valuation techniques and numerous estimates which must be made, given the absence of active secondary markets for many of the financial instruments. This lack of uniform valuation methodologies also introduces a greater degree of subjectivity to these estimated fair values.

16. Undistributed Earnings of Subsidiary Bank

          National banking regulations and capital guidelines limit the amount of dividends that may be paid by banks. At December 31, 2006, the subsidiary bank had $6,050 available for dividends. Additionally, according to the guidelines, at January 1, 2007, the subsidiary bank had $5,015 available for dividends. Future dividend payments by the subsidiary bank will be dependent upon individual regulatory capital requirements and levels of profitability. Since the Corporation is a legal entity, separate and distinct from the bank, the dividends of the Corporation are not subject to such bank regulatory guidelines.

17. Commitments, Contingencies and Credit Risk

          The Corporation generates agribusiness, commercial, mortgage and consumer loans to customers located primarily in North Central Illinois. The Corporation’s loans are generally secured by specific items of collateral including real property, consumer assets and business assets. Although the Corporation has a diversified loan portfolio, a substantial portion of its debtors ability to honor their contracts is dependent upon economic conditions in the agricultural industry.

          In the normal course of business to meet the financing needs of its customers, the subsidiary bank is party to financial instruments with off-balance sheet risk. These financial instruments include commitments to extend credit and standby letters of credit. These instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated balance sheets. The contract amounts of those instruments reflect the extent of involvement the subsidiary bank has in particular classes of financial instruments.

          The subsidiary bank’s exposure to credit loss in the event of non-performance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual notional amount of those instruments. The subsidiary bank uses the same credit policies in making commitments and conditional obligations as they do for on-balance-sheet instruments. At December 31, 2006, commitments to extend credit and standby letters of credit were approximately $138,806 and $9,208, respectively.

          Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The subsidiary bank evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary, by the subsidiary bank upon extension of credit is based on management’s credit evaluation of the counterparty. Collateral held varies, but may include real estate, accounts receivable, inventory, property, plant and equipment, and income-producing properties.

          Standby letters of credit are conditional commitments issued by the subsidiary bank to guarantee the performance of a customer to a third party. The credit risk involved in issuing standby letters of credit is essentially the same as that involved in extending loan facilities to customers. The subsidiary bank secures the standby letters of credit with the same collateral used to secure the loan. The maximum amount of credit that would be extended under standby letters of credit is equal to the off-balance sheet contract amount. At December 31, 2006, the standby letters of credit have terms that expire in one year or less.

          There are various claims pending against the Corporation’s subsidiary bank, arising in the normal course of business. Management believes, based upon consultation with counsel, that liabilities arising from these proceedings, if any, will not be material to the Corporation’s financial position or results of operations.

18. FDIC One-time Assessment Credit

          Effective November 17, 2006, the FDIC implemented a one-time credit of $4.7 billion to eligible institutions. The purpose of the credit is to recognize contributions made by certain institutions to capitalize the Bank insurance Fund and Savings Association Insurance Fund, which have now been merged into the Deposit Insurance Fund. The Bank is an eligible institution and has now received notice from the FDIC that its share of the credit is $647. This amount is not reflected in the accompanying financial statements as it represents contingent future credits against future insurance assessment payments. As such, the timing and ultimate recoverability of the one-time credit may change.

19. Acquisition

          During November 2006, the Corporation announced it had entered into a branch purchase and assumption agreement to acquire the Plainfield office of HomeStar Bank, Manteno, Illinois for $9.7 million in cash, including a deposit premium of $1.5 million. The Corporation purchased the existing facility for $4.5 million plus $16.8 million in loans (at book value) and assumed $13.1 million in deposit liabilities. The acquisition closed on February 23, 2007. The office will operate as a branch of the subsidiary bank.

30


20. Condensed Financial Information of Princeton National Bancorp, Inc.

          The following condensed financial statements are presented for the Corporation on a stand alone basis:

Condensed Balance Sheets

 

 

 

 

 

 

 

 

 

 

December 31

 

 

 

2006

 

2005

 

Assets

 

 

 

 

 

 

 

Cash

 

$

693

 

$

1,487

 

Interest-bearing deposits in subsidiary bank

 

 

901

 

 

2,594

 

Other assets

 

 

1,483

 

 

1,074

 

Investment in subsidiary bank

 

 

96,140

 

 

91,057

 

 

 



 



 

Total assets

 

 

99,217

 

 

96,212

 

 

 



 



 

Liabilities

 

 

 

 

 

 

 

Borrowings

 

$

33,500

 

$

31,700

 

Other liabilities

 

 

362

 

 

1,368

 

 

 



 



 

Total liabilities

 

 

33,862

 

 

33,068

 

 

 



 



 

Stockholders’ Equity

 

 

 

 

 

 

 

Common stock

 

 

22,391

 

 

22,392

 

Surplus

 

 

18,158

 

 

16,968

 

Retained earnings

 

 

48,109

 

 

45,786

 

Accumulated other comprehensive loss, net of tax

 

 

(960

)

 

(482

)

Less: Cost of treasury shares

 

 

(22,343

)

 

(21,520

)

 

 



 



 

Total stockholders’ equity

 

 

65,355

 

 

63,144

 

 

 



 



 

Total liabilities and stockholders’ equity

 

$

99,217

 

$

96,212

 

 

 



 



 

Condensed Statements of Income

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Years Ended December 31

 

 

 

2006

 

2005

 

2004

 

Income

 

 

 

 

 

 

 

 

 

 

Dividends received from subsidiary bank

 

$

4,200

 

$

6,800

 

$

6,000

 

Interest income

 

 

24

 

 

22

 

 

14

 

Other income

 

 

37

 

 

24

 

 

21

 

 

 



 



 



 

Total income

 

 

4,261

 

 

6,846

 

 

6,035

 

 

 



 



 



 

Expenses

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

1,887

 

 

817

 

 

31

 

Amortization and depreciation

 

 

7

 

 

7

 

 

7

 

Other expenses

 

 

212

 

 

248

 

 

241

 

 

 



 



 



 

Total expenses

 

 

2,106

 

 

1,072

 

 

279

 

 

 



 



 



 

Income before income taxes and equity in undistributed income of subsidiary bank

 

 

2,155

 

 

5,774

 

 

5,756

 

Applicable income tax benefit

 

 

(772

)

 

(346

)

 

(81

)

 

 



 



 



 

Income before equity in undistributed income of subsidiary bank

 

 

2,927

 

 

6,120

 

 

5,837

 

Equity in undistributed income of subsidiary bank

 

 

3,561

 

 

1,454

 

 

1,035

 

 

 



 



 



 

Net income

 

$

6,488

 

$

7,574

 

$

6,872

 

 

 



 



 



 

31


Notes to Consolidated Financial Statements (Continued)
(dollar amounts in thousands except share data)

Condensed Statements of Cash Flows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Years Ended December 31

 

 

 

 

2006

 

2005

 

2004

 

 

 

 

 

 

 

 

 

 

 

Operating activities:

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

6,488

 

$

7,574

 

$

6,872

 

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

Equity in undistributed income of subsidiary bank

 

 

(3,561

)

 

(1,454

)

 

(1,035

)

 

Amortization of other intangible assets

 

 

7

 

 

7

 

 

7

 

 

(Increase) decrease in other assets

 

 

(2,416

)

 

4,105

 

 

(546

)

 

(Decrease) increase in other liabilities

 

 

(1,006

)

 

1,281

 

 

(250

)

 

 

 



 



 



 

 

Net cash (used) provided by operating activities

 

 

(488

)

 

11,513

 

 

5,048

 

 

 

 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

Payment related to acquisition, net of cash and cash equivalents acquired

 

 

-0-

 

 

(43,559

)

 

-0-

 

 

 

 



 



 



 

 

Net cash used in investing activities

 

 

-0-

 

 

(43,559

)

 

-0-

 

 

 

 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

 

 

 

 

 

Net increase in borrowings

 

 

1,800

 

 

5,800

 

 

(150

)

 

Issuance of trust preferred securities

 

 

-0-

 

 

25,000

 

 

-0-

 

 

Sale of treasury stock

 

 

70

 

 

190

 

 

120

 

 

Purchase of treasury stock

 

 

(2,024

)

 

(3,150

)

 

(2,884

)

 

Exercise of stock options and issuance of treasury stock

 

 

1,697

 

 

927

 

 

676

 

 

Dividends paid

 

 

(3,542

)

 

(3,333

)

 

(2,966

)

 

Issuance of common stock

 

 

-0-

 

 

10,000

 

 

-0-

 

 

 

 



 



 



 

 

Net cash (used) provided by financing activities

 

 

(1,999

)

 

35,434

 

 

(5,204

)

 

 

 



 



 



 

 

(Decrease) increase in cash and cash equivalents

 

 

(2,487

)

 

3,388

 

 

(156

)

 

Cash and cash equivalents at beginning of year

 

 

4,081

 

 

693

 

 

849

 

 

 

 



 



 



 

 

Cash and cash equivalents at end of year

 

$

1,594

 

$

4,081

 

$

693

 

 

 

 



 



 



 

32


Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(dollar amounts in thousands except share data)

          The following discussion and analysis provides information about the Corporation’s financial condition and results of operations for the years ended December 31, 2006, 2005 and 2004. This discussion and analysis should be read in conjunction with “Selected Statistical Data”, and the Corporation’s Consolidated Financial Statements and the Notes thereto included in this report.

Overview

          2006 was a memorable year in terms of asset growth, as the Corporation exceeded the $1 billion mark on October 11 and ended the year at $1.032 billion (growth of $86.7 million or 9.2%). However, it was also marked by a significant decline in the net interest margin due to an inverted yield curve as interest-bearing liabilities repriced at incrementally higher rates than interest-earning assets. As a result, net income decreased by 14.3% to $6,488 compared to $7,574 in 2005. Additionally, the return on average equity declined to 10.07% in 2006, compared to 13.43% in 2005. The earnings per share figure, on a diluted basis, decreased by 19.4% from $2.37 in 2005 to $1.91 in 2006.

          During the year, the Corporation continued its plan to manage capital balances through stock repurchases and increased dividend payments, the goal of which is to improve long-term shareholder return, as measured by return on average equity and earnings per share. During 2006, the Corporation repurchased 60,000 shares of its common stock at a total cost of $2,024. Since 1997, the Corporation has repurchased 1,294,271 shares of common stock through repurchase programs. Additionally, the Corporation paid dividends of $1.05 per share representing a total of $3,542, increases of $.02 per share (or 1.9%) and $209 (or 6.3%), from 2005 and 2004 respectively. PNBC increased the quarterly dividend three times in 2006, while also paying a special dividend for the sixth consecutive year. Total stockholders’ equity increased by $2.2 million (or 3.5%) to $65,355 at December 31, 2006, compared to $63,144 at December 31, 2005.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets at
Year-End

 

Percent
Change

 

Equity at
Year-End

 

Percent
Change

 

Net
Income

 

Percent
Change

 

 

 

 


 


 


 


 


 


 

 

2006

 

$

1,031,959

 

 

 

9.17

%

 

$

65,355

 

 

 

3.50

%

 

$

6,488

 

 

 

(14.34

)%

 

 

2005

 

 

945,263

 

 

 

44.15

 

 

 

63,144

 

 

 

20.58

 

 

 

7,574

 

 

 

10.22

 

 

 

2004

 

 

655,738

 

 

 

7.54

 

 

 

52,369

 

 

 

2.94

 

 

 

6,872

 

 

 

4.07

 

 

Mergers and Acquisition

          During November 2006, the Corporation announced it had entered into a branch purchase and assumption agreement to acquire the Plainfield office of HomeStar Bank, Manteno, Illinois, for $9.7 million in cash, including a deposit premium of $1.5 million. The acquisition closed on February 23, 2007 with the Corporation acquiring fixed assets of $4.5 million and loans of $16.8 million (at book value). The Corporation assumed deposit liabilities of $13.1 million. The office will operate as a branch of the subsidiary bank.

Analysis of Results of Operations

          Net Income. Net income for 2006 decreased $1,086 (or 14.3%) to $6,488 (or $1.93 basic earnings per share and $1.91 diluted earnings per share), from $7,574 (or $2.39 basic earnings per share and $2.37 diluted earnings per share) in 2005. Although average interest-earning assets increased by $146.9 million during 2006 compared to 2005, the net yield on average interest-earning assets declined to 3.33% from 3.73% over the same time period. This compression of the net interest margin was the reason for the lower net income figure. For a more detailed review of the net interest margin, non-interest income and non-interest expense, please refer to those sections contained in this Management’s Discussion and Analysis.

          Net income for 2005 increased $702 (or 10.2%) to $7,574 (or $2.39 basic earnings per share and $2.37 diluted earnings per share), from $6,872 (or $2.22 basic earnings per share and $2.21 diluted earnings per share) in 2004. This increase was due to growth in the Corporation’s balance sheet, not only from the acquisition of Somonauk, but internal growth as well. Average interest-earning assets increased from $566.2 million in 2004 to $705.6 million during 2005, which generated an additional $4.0 million in net interest income.

          Net Interest Income. The compression of the net yield on average interest-earning assets that began in 2005 continued in 2006. The treasury yield curve remained inverted far most of the year, causing the Corporation’s interest-bearing liabilities to be incrementally priced higher than the Corporation’s interest-earning assets. The result was the Corporation’s net yield on average interest-earning assets, on a taxable-equivalent basis, decreased from 3.73% for 2005 to 3.33% in 2006. The yield on interest-earning assets did increase to 6.57% in 2006 from 5.96% in 2005 (an increase of sixty-one basis points); however, the yield on interest-bearing liabilities increased one-hundred three basis points to 3.49% in 2006 from 2.46% in 2005. The effect of the net yield decrease was profound as net interest income increased by a total of only $1.7 million, to $25,896 in 2006 as compared to $24,245 in 2005, despite an increase in the Corporation’s total average interest-earning assets of $146.9 million to $852.5 million in 2006 from $705.6 million for 2005. The increase in average interest-earning assets was more than enough to offset the aforementioned decrease in the net yield on the average interest-earning assets, but only by $1.7 million, which was far below expectations. Additionally, total average interest-bearing liabilities increased by a total of $152.3 million to $791.0 million in 2006 from $638.7 million in 2005.

33


Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Continued)
(dollar amounts in thousands except share data)

          The following table sets forth details of average balances, interest income and expense, and resulting rates for the past three years, reported on a taxable equivalent basis using a tax rate of 34%:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Years Ending December 31

 

 

 



 

 

2006

 

2005

 

2004

 

 

 







 

 

Average
Balance

 

Interest

 

Yield/
Cost

 

Average
Balance

 

Interest

 

Yield/
Cost

 

Average
Balance

 

Interest

 

Yield/
Cost

 

 

 


 


 


 

Average Interest- Earning Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

2,232

 

$

114

 

 

5.11

%

$

2,044

 

$

67

 

 

3.26

%

$

1,668

 

$

24

 

 

1.43

%

Taxable investment securities

 

 

154,576

 

 

6,370

 

 

4.12

 

 

131,913

 

 

4,621

 

 

3.50

 

 

107,358

 

 

3,259

 

 

3.04

 

Tax-exempt investment securities (a)

 

 

100,519

 

 

7,001

 

 

6.96

 

 

86,039

 

 

5,794

 

 

6.73

 

 

64,453

 

 

4,376

 

 

6.79

 

Federal funds sold

 

 

9,777

 

 

499

 

 

5.10

 

 

3,162

 

 

120

 

 

3.79

 

 

1,944

 

 

30

 

 

1.53

 

Net loans (a) (b)

 

 

585,382

 

 

42,025

 

 

7.18

 

 

482,448

 

 

31,417

 

 

6.51

 

 

390,755

 

 

23,546

 

 

6.03

 

 

 



 



 

 

 

 



 



 

 

 

 



 



 

 

 

 

 

Total interest-earning assets

 

 

852,486

 

 

56,009

 

 

6.57

 

 

705,606

 

 

42,019

 

 

5.96

 

 

566,178

 

 

31,235

 

 

5.52

 

 

 



 



 

 

 

 



 



 

 

 

 



 



 

 

 

 

Average non-interest-earning assets

 

 

108,278

 

 

 

 

 

 

 

 

76,561

 

 

 

 

 

 

 

 

53,508

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 

Total average assets

 

$

960,764

 

 

 

 

 

 

 

$

782,167

 

 

 

 

 

 

 

$

619,686

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 

Average Interest-Bearing Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

216,540

 

 

4,877

 

 

2.25

%

$

209,903

 

 

3,224

 

 

1.54

%

$

184,585

 

 

2,029

 

 

1.10

%

Savings deposits

 

 

115,537

 

 

326

 

 

0.28

 

 

86,771

 

 

267

 

 

0.31

 

 

59,506

 

 

208

 

 

0.35

 

Time deposits

 

 

386,342

 

 

18,640

 

 

4.82

 

 

294,642

 

 

10,296

 

 

3.49

 

 

235,556

 

 

6,359

 

 

2.70

 

Interest-bearing demand notes issued to the U.S. Treasury

 

 

848

 

 

39

 

 

4.56

 

 

759

 

 

23

 

 

3.07

 

 

690

 

 

8

 

 

1.14

 

Federal funds purchased and customer repurchase agreements

 

 

32,416

 

 

1,486

 

 

4.58

 

 

24,844

 

 

756

 

 

3.04

 

 

12,689

 

 

147

 

 

1.16

 

Advances from Federal Home Loan Bank

 

 

7,673

 

 

375

 

 

4.89

 

 

6,728

 

 

342

 

 

5.09

 

 

5,027

 

 

288

 

 

5.74

 

Trust preferred securities

 

 

25,000

 

 

1,410

 

 

5.64

 

 

11,644

 

 

621

 

 

5.33

 

 

-0-

 

 

-0-

 

 

n/a

 

Note payable

 

 

6,613

 

 

477

 

 

7.22

 

 

3,424

 

 

196

 

 

5.73

 

 

1,002

 

 

31

 

 

3.07

 

 

 



 



 

 

 

 



 



 

 

 

 



 



 

 

 

 

Total interest-bearing liabilities

 

 

790,969

 

 

27,630

 

 

3.49

 

 

638,715

 

 

15,725

 

 

2.46

 

 

499,055

 

 

9,070

 

 

1.82

 

 

 



 



 

 

 

 



 



 

 

 

 



 



 

 

 

 

Net yield on average interest-earning assets

 

 

 

 

$

28,379

 

 

3.33

%

 

 

 

$

26,294

 

 

3.73

%

 

 

 

$

22,165

 

 

3.92

%

 

 

 

 

 



 



 

 

 

 



 



 

 

 

 



 



 

Average non-interest-bearing liabilities

 

 

105,381

 

 

 

 

 

 

 

 

87,037

 

 

 

 

 

 

 

 

69,592

 

 

 

 

 

 

 

 

Average stockholders’ equity

 

 

64,414

 

 

 

 

 

 

 

 

56.415

 

 

 

 

 

 

 

 

51,039

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 

Total average liabilities and stockholders’ equity

 

$

960,764

 

 

 

 

 

 

 

$

782,167

 

 

 

 

 

 

 

$

619,686

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 


 

 

(a)

Interest income on non-taxable investment securities and non-taxable loans includes the effects of taxable-equivalent adjustments, using a tax rate of 34% in adjusting interest on tax-exempt securities and tax-exempt loans to a taxable-equivalent basis. The amount of taxable-equivalent adjustments were $2,483 in 2006, $2,048 in 2005 and $1,516 in 2004.

 

 

(b)

Includes $78 in 2006, $26 in 2005 and $55 in 2004 attributable to interest from non-accrual loans.

          The following table reconciles taxable-equivalent net interest income (as shown above) to net interest income as reported on the Consolidated Statements of Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

2006

 

2005

 

2004

 

 

 


 


 


 

Net interest income as stated

 

$

25,896

 

$

24,245

 

$

20,649

 

Taxable-equivalent adjustment-investments

 

 

2,381

 

 

1,971

 

 

1,488

 

Taxable-equivalent adjustment-loans

 

 

102

 

 

78

 

 

28

 

 

 



 



 



 

 

Taxable-equivalent net interest income

 

$

28,379

 

$

26,294

 

$

22,165

 

 

 



 



 



 

34


          The following table reconciles the net yield on average interest-earning assets to the net yield on average interest-earning assets on a taxable-equivalent basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

2006

 

2005

 

2004

 

 

 


 


 


 

Net yield on interest-earning assets

 

 

3.04

%

 

3.44

%

 

3.65

%

Taxable-equivalent adjustment-investments

 

 

0.28

 

 

0.28

 

 

0.26

 

Taxable-equivalent adjustment-loans

 

 

0.01

 

 

0.01

 

 

0.01

 

 

 



 



 



 

 

Taxable-equivalent net yield on interest-earning assets

 

 

3.33

%

 

3.73

%

 

3.92

%

 

 



 



 



 

          During 2005, net interest income, on a taxable-equivalent basis, increased significantly to $26,294 from $22,165 in 2004, representing an improvement of $4.1 million (or 18.6%). This enhancement is attributable to an increase in average interest-earning assets during 2005 from $566,178 in 2004 to $705,605, growth of $139.4 million (or 24.6%). The acquisition of Somonauk accounts for the majority of this increase, but the Corporation also had organic growth of nearly 8%. The average interest rate earned on these assets increased from 5.52% in 2004 to 5.95% in 2005. Although the Corporation has been asset-sensitive for most of the year, as interest rates increased rapidly in 2005 (there were eight 25 basis-point increases to the prime lending rate), the rates paid for maturing deposits had more room to increase than those on loans and investments, causing compression to the net yield. Accordingly, the net yield on interest-earning assets decreased from 3.92% in 2004 to 3.73% in 2005. Additionally, the Corporation issued $25,000 of trust preferred securities and increased the balance of an outstanding note payable by $5,800 to help finance the acquisition of Somonauk. The interest expense incurred from the additional debt decreased the net yield by approximately nine basis-points. There was also an increase in the interest-bearing liabilities from $499,055 in 2004 to $638,716 in 2005 (which includes the previously mentioned debt), an increase of $139.7 million (or 28.0%). The average rate paid on these liabilities increased from 1.82% in 2004 to 2.46% in 2005.

          The following table describes changes in net interest income attributable to changes in the volume of interest-earning assets and interest-bearing liabilities compared to changes in interest rates:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31

 

 

 



 

 

2006 compared to 2005

 

2005 compared to 2004

 

2004 compared to 2003

 

 

 

Volume(a)

 

Rate(a)

 

Net

 

Volume(a)

 

Rate(a)

 

Net

 

Volume(a)

 

Rate(a)

 

Net

 

 

 


 


 


 

Interest from interest-earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing time deposits

 

$

8

 

$

39

 

$

47

 

$

9

 

$

34

 

$

43

 

$

(46

)

$

15

 

$

(31

)

Taxable investment securities

 

 

800

 

 

949

 

 

1,749

 

 

803

 

 

559

 

 

1,362

 

 

(80

)

 

420

 

 

340

 

Tax-exempt investment securities (b)

 

 

1,027

 

 

179

 

 

1,206

 

 

1,460

 

 

(42

)

 

1,418

 

 

569

 

 

(110

)

 

459

 

Federal funds sold

 

 

278

 

 

101

 

 

379

 

 

32

 

 

58

 

 

90

 

 

(60

)

 

18

 

 

(42

)

Net loans (c)

 

 

7,047

 

 

3,562

 

 

10,609

 

 

5,748

 

 

2,123

 

 

7,871

 

 

1,326

 

 

(1,558

)

 

(232

)

 

 



 



 



 



 



 



 



 



 



 

Total income from interest-earning assets

 

 

9,160

 

 

4,830

 

 

13,990

 

 

8,052

 

 

2,732

 

 

10,784

 

 

1,709

 

 

(1,215

)

 

494

 

 

 



 



 



 



 



 



 



 



 



 

Expense of interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

 

126

 

 

1,527

 

 

1,653

 

 

334

 

 

861

 

 

1,195

 

 

192

 

 

(221

)

 

(29

)

Savings deposits

 

 

84

 

 

(25

)

 

59

 

 

90

 

 

(31

)

 

59

 

 

17

 

 

(113

)

 

(96

)

Time deposits

 

 

3,814

 

 

4,530

 

 

8,344

 

 

1,830

 

 

2,107

 

 

3,937

 

 

(223

)

 

(1,150

)

 

(1,373

)

Interest-bearing demand notes issued to the U.S. Treasury

 

 

3

 

 

13

 

 

16

 

 

1

 

 

14

 

 

15

 

 

(2

)

 

2

 

 

-0-

 

Federal funds purchased and securities repurchase agreements

 

 

289

 

 

441

 

 

730

 

 

255

 

 

354

 

 

609

 

 

28

 

 

55

 

 

83

 

Advances from Federal Home Loan Bank

 

 

48

 

 

(15

)

 

33

 

 

92

 

 

(38

)

 

54

 

 

(28

)

 

11

 

 

(17

)

Trust preferred securities

 

 

733

 

 

56

 

 

789

 

 

621

 

 

-0-

 

 

621

 

 

-0-

 

 

-0-

 

 

-0-

 

Note payable

 

 

207

 

 

74

 

 

281

 

 

106

 

 

59

 

 

165

 

 

(6

)

 

(3

)

 

(9

)

 

 



 



 



 



 



 



 



 



 



 

Total expense from interest-bearing liabilities

 

 

5,304

 

 

6,601

 

 

11,905

 

 

3,329

 

 

3,326

 

 

6,655

 

 

(22

)

 

(1,419

)

 

(1,441

)

 

 



 



 



 



 



 



 



 



 



 

 

Net difference

 

$

3,856

 

$

(1,771

)

$

2,085

 

$

4,723

 

$

(594

)

$

4,129

 

$

1,731

 

$

204

 

$

1,935

 

 

 



 



 



 



 



 



 



 



 



 


 

 

(a)

The change in interest due both to rate and volume has been allocated equally.

 

 

(b)

Interest income on non-taxable investment securities and non-taxable loans includes the effects of taxable-equivalent adjustments using a tax rate of 34% in adjusting interest on tax-exempt securities and tax-exempt loans to a taxable-equivalent basis. The amount of taxable-equivalent adjustments were $2,483 in 2006, $2,048 in 2005 and $1,516 in 2004.

 

 

(c)

Includes loan fees of $780 in 2006, $774 in 2005 and $596 in 2004. Interest income on loans includes the effect of taxable-equivalent adjustments for non-taxable loans using a tax rate of 34% in adjusting interest on tax-exempt loans to a taxable-equivalent basis. Includes non-accrual loans, with year-end balances of $3,893 in 2006, $3,822 in 2005 and $328 in 2004.

35


Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Continued)
(dollar amounts in thousands except share data)

          Non-interest income. Total non-interest income of $10,245 in 2006 represents an increase of $1,405 (or 15.9%) from the 2005 total of $8,840. The service charge categories continued to account for the majority of the growth, as service charges on deposits increased $787 (or 22.8%) while other service charges increased $375 (or 26.7%), primarily from additional check card income and sales of credit life insurance. The Corporation also recorded $250 in net gains from the sale of investment securities in 2006, compared to $89 in 2005. Additionally, bank-owned life insurance income increased to $770 in 2006, compared to $604 in 2005, due to the additional policies which were purchased following the Somonauk acquisition in 2005. Offsetting these increases was a $134 (or 8.4%) decline in trust and farm management fees to $1,467 in 2006 from $1,601 in 2005. This was due to the sale of the subsidiary bank’s farm management department in 2006.

          The following table provides non-interest income by category, total non-interest income, and non-interest income to average total assets for the periods indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Years ended December 31

 

 

 


 

 

2006

 

2005

 

2004

 

 

 

 

 

 

 

 

 

Trust and farm management fees

 

$

1,467

 

$

1,601

 

$

1,451

 

Service charges on deposit accounts

 

 

4,235

 

 

3,448

 

 

3,149

 

Other service charges

 

 

1,782

 

 

1,407

 

 

1,165

 

Gain on sales of securities available-for-sale

 

 

250

 

 

89

 

 

216

 

Gain on sale of loans

 

 

90

 

 

63

 

 

465

 

Brokerage fee income

 

 

736

 

 

697

 

 

607

 

Mortgage banking income

 

 

755

 

 

780

 

 

561

 

Bank-owned life insurance income

 

 

770

 

 

604

 

 

555

 

Other operating income

 

 

160

 

 

151

 

 

146

 

 

 



 



 



 

Total non-interest income

 

$

10,245

 

$

8,840

 

$

8,315

 

 

 



 



 



 

Non-interest income to average total assets

 

 

1.07

%

 

1.13

%

 

1.34

%

          Total non-interest income of $8,840 in 2005 represents an increase of $525 (or 6.3%) from the 2004 total of $8,315. With an increase in the customer base from the acquisition, the service charge categories accounted for the majority of the growth, as service charges on deposits increased $299 (or 9.5%) and other service charges increased $242 (or 20.8%). Citizens Financial Advisors, a department of the subsidiary bank combining trust, insurance and brokerage services, had growth in the number of clients served, assets under management, and profits from farmland sales. As a result, trust and farm management fees increased by $150 (or 10.3%) and brokerage fee income increased by $490 (or 14.8%). Mortgage banking income also grew in 2005, improving $219 (or 39.0%) as the Corporation’s serviced loan portfolio grew from $148.0 million at December 31, 2004 to $202.0 million at December 31, 2005. Offsetting these increases was a lower amount of net gains received from sales of investment securities of $127 (from $216 in 2004 to $89 in 2005) and the Corporation’s recording of a gain from the sale of the subsidiary bank’s credit card portfolio acquired from Somonauk of $63 in 2005, compared to $465 from the sale of the Corporation’s credit card portfolio in 2004.

          Non-interest Expense. Total non-interest expense increased to $28,335 in 2006 from $23,253 in 2005 (an increase of $5,082 or 21.9%), as all categories of non-interest expense experienced increases. The majority of the increase resulted in the category of salaries and employee benefits, which increased $2,484 or 18.5% (from $13,400 at December 31, 2005 to $15,884 at December 31, 2006). Contributing to this increase was the addition of employees in 2006 to staff the new offices of Aurora and Piano. Additionally, an entire year of salary expense was incurred for employees from the former Somonauk offices, compared to just five months in 2005. As a percentage of average total assets, however, non-interest expense continued to decrease to 2.95% in 2006, compared to 2.97% in 2005 and 3.15% in 2004. The following table provides non-interest expense, and non-interest expense to average total assets for the periods indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Years ended December 31

 

 

 


 

 

 

2006

 

2005

 

2004

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

15,884

 

$

13,400

 

$

11,129

 

Occupancy

 

 

1,458

 

 

1,144

 

 

986

 

Equipment expense

 

 

2,933

 

 

2,124

 

 

1,653

 

Federal insurance assessments

 

 

313

 

 

244

 

 

229

 

Intangible assets amortization

 

 

651

 

 

324

 

 

208

 

Data processing

 

 

1,032

 

 

870

 

 

747

 

Advertising

 

 

841

 

 

770

 

 

743

 

Postage

 

 

539

 

 

431

 

 

401

 

Property taxes

 

 

527

 

 

414

 

 

382

 

Supplies

 

 

427

 

 

378

 

 

290

 

Other real estate owned expense (income)

 

 

149

 

 

(21

)

 

(171

)

Other operating expense

 

 

3,581

 

 

3,175

 

 

2,906

 

 

 



 



 



 

 

Total non-interest expense

 

$

28,335

 

$

23,253

 

$

19,503

 

 

 



 



 



 

 

Non-interest expense to average total assets

 

 

2.95

%

 

2.97

%

 

3.15

%

          Total non-interest expense increased to $23,253 in 2005 from $19,503 in 2004 (an increase of $3,750 or 19.2%). All categories of non-interest expense saw increases, primarily due to the acquisition of Somonauk, which increased the number of employees and facilities. The majority of the increase was in

36


salaries and benefits, which increased $2,271 (or 20.4%) during the past year as the number of full-time equivalent employees increased from 225 at December 31, 2004 to 290 at December 31, 2005 (an increase of 65 or 28.9%). In addition, the categories of equipment expense and occupancy expense increased by $471 (or 28.5%) and $190 (or 13.9%), respectively, from 2005 to 2004. However, as a percentage of average total assets, non-interest expense decreased to 2.97% in 2005, compared to 3.15% in 2004.

          Income taxes. Income tax expense totaled $1,033 in 2006, $2,258 in 2005 and $2,214 in 2004. The effective tax rates were 13.7%, 23.0% and 24.4% for the respective years then ended. The lower effective tax rate in 2006 was primarily due to an increase in the amount of interest income earned from municipal (tax-exempt) securities.

Analysis of Financial Condition

          Loans. The Corporation’s loan portfolio largely reflects the profile of the communities in which it operates. The Corporation essentially offers four types of loans: agricultural, commercial, real estate, and consumer installment. The Corporation has no foreign loans. The following table summarizes the Corporation’s loan portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31

 

 


 

 

2006

 

2005

 

2004

 

2003

 

2002

 

 

Amount

 

% of
Total

 

Amount

 

% of
Total

 

Amount

 

% of
Total

 

Amount

 

% of
Total

 

Amount

 

% of
Total

 

 

 


 


 


 


 


 

Agricultural

 

$

83,610

 

 

13.3

%

$

73,884

 

 

12.7

%

$

42,063

 

 

10.3

%

$

42,954

 

 

11.2

%

$

38,656

 

 

10.8

%

Commercial

 

 

134,402

 

 

21.4

 

 

114,342

 

 

19.7

 

 

96,390

 

 

23.5

 

 

80,711

 

 

21.1

 

 

73,169

 

 

20.5

 

Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residences

 

 

120,585

 

 

19.1

 

 

138,959

 

 

23.9

 

 

76,644

 

 

18.7

 

 

66,070

 

 

17.2

 

 

62,265

 

 

17.4

 

Agricultural

 

 

61,511

 

 

9.8

 

 

56,069

 

 

9.6

 

 

39,688

 

 

9.7

 

 

38,683

 

 

10.1

 

 

35,806

 

 

10.0

 

Construction

 

 

42,991

 

 

6.8

 

 

37,286

 

 

6.4

 

 

17,271

 

 

4.2

 

 

13,302

 

 

3.5

 

 

10,223

 

 

2.9

 

Commercial

 

 

130,302

 

 

20.7

 

 

113,110

 

 

19.4

 

 

105,073

 

 

25.6

 

 

107,672

 

 

28.1

 

 

101,353

 

 

28.4

 

 

 



 

 

 

 



 

 

 

 



 

 

 

 



 

 

 

 



 

 

 

 

Real Estate Total

 

 

355,389

 

 

56.4

 

 

345,424

 

 

59.3

 

 

238,676

 

 

58.2

 

 

225,727

 

 

58.9

 

 

209,647

 

 

58.7

 

Installment

 

 

56,071

 

 

8.9

 

 

48,074

 

 

8.3

 

 

32,915

 

 

8.0

 

 

33,661

 

 

8.8

 

 

35,887

 

 

10.0

 

 

 



 

 

 

 



 

 

 

 



 

 

 

 



 

 

 

 



 

 

 

 

Total loans

 

$

629,472

 

 

100.0

$

581,724

 

 

100.0

%

$

410,044

 

 

100.0

$

383,053

 

 

100.0

%

$

357,359

 

 

100.0

%

 

 



 

 

 

 



 

 

 

 



 

 

 

 



 

 

 

 



 

 

 

 

Total assets

 

$

1,031,959

 

 

 

 

$

945,263

 

 

 

 

$

655,738

 

 

 

 

$

609,737

 

 

 

 

$

587,375

 

 

 

 

Loans to total assets

 

 

 

 

 

61.0

%

 

 

 

 

61.6

%

 

 

 

 

62.5

%

 

 

 

 

62.8

%

 

 

 

 

60.8

%

          Total loans increased $47.7 million (or 8.2%) in 2006 as compared to an increase of $171.8 million (41.9%) in 2005. The increase reflects business expansion in growth markets served by the subsidiary bank in 2006 as well as expansion of relationship banking in all markets. This loan growth is after a bulk residential mortgage loan sale of approximately $19.4 million during 2006. The 2005 increase was dominated by the Somonauk acquisition.

          Commercial loans increased $20.1 million (or 17.5%) in 2006, which compares to an increase of $18.0 million (or 18.7%) in 2005. Building relationships with commercial businesses has been the largest component of loan growth in recent years. Increases occurred in both higher-growth areas and established markets served by the subsidiary bank. Competition for high quality commercial and agricultural customers remains strong.

          Loans to agricultural operations increased $9.7 million (or 13.2%) in 2006, which compares to an increase of $31.8 million (or 75.5%) in 2005. Short-term agricultural loans are seasonal in nature with paydowns from grain sales occurring near the end of each year. Rapid growth in the bio-fuels industry (primarily ethanol) dramatically influenced corn prices (the primary crop of the Corporation’s market area) in the latter part of 2006. At year-end 2006, corn prices were approaching $4 per bushel, nearly double the price of a year ago. it is anticipated the ethanol industry will continue to grow for the next several years. This creates an environment for significant profitability in agricultural crop production. The highly-experienced agricultural staff continues to effectively manage risk in this portfolio. Agricultural loans as a percentage of total loans were 13.3% at year-end 2006, compared to 12.7% at year-end 2005.

          Real estate loans increased $10.0 million (or 2.9%) in 2006 compared to an increase of $106.7 million (or 44.7%) in 2005. The growth in real estate loans was primarily in the commercial and agricultural areas. Approximately $19.4 million of adjustable-rate residential mortgages were sold into the secondary market during the first and second quarters of 2006 as part of the subsidiary bank’s capital and liquidity management planning. Residential real estate loans with fixed rates of more than 5 years are generally sold into the Secondary market. The Corporation retains the servicing of sold loans, maintaining the local relationship with customers and generating servicing fee income. Total home mortgage closings were over $100 million in 2006. This is a notable achievement in a time of slowing real estate sales.

          Consumer installment loans increased $8.0 million (or 16.6%) in 2006 from 2005. This follows an increase of $15.2 million (or 46.2%) in 2005. The growth in 2006 is attributed to a focus on increasing consumer loans. Home equity loans have seen the largest growth, comprising over 60% of the installment portfolio.

          Although the risk of non-payment for any reason exists with respect to all loans, certain other more specific risks are associated with each type of loan. The primary risks associated with commercial loans are quality of the borrower’s management and the impact of national economic factors. With respect to agricultural loans, the primary risks are weather and, like commercial loans, the quality of the borrower’s management. Risks associated with real estate loans include concentrations of loans in a loan type, such as commercial or agricultural, and fluctuating land values. Installment loans also have risks associated with concentrations of loans in a single type of loan. Installment loans additionally carry the risk of a borrower’s unemployment as a result of deteriorating economic conditions.

          The Corporation’s strategy with respect to addressing and managing these types of risks, whether loan demand is weak or strong, is for the subsidiary bank to follow its conservative loan policies and underwriting practices, which include (i) granting loans on a sound and collectible basis, (ii) investing funds profitably for the benefit of the stockholders and the protection of depositors, (iii) serving the legitimate needs of the community and the subsidiary bank’s general market area while obtaining a balance between maximum yield and minimum risk, (iv) ensuring primary and secondary sources of repayment are

37


Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Continued)
(dollar amounts in thousands except share data)

adequate in relation to the amount of the loan, (v) administering loan policies through a Directors’ Loan Committee and Officer approvals, (vi) developing and maintaining adequate diversification of the loan portfolio as a whole and of the loans within each loan category, and (vii) ensuring each loan is properly documented and, if appropriate, secured or guaranteed by government agencies, and insurance coverage is adequate, especially with respect to certain agricultural loans because of the risk of poor weather.

          Non-performing Loans and Other Real Estate Owned. Non-performing loans amounted to .62% of total loans at year-end 2006 compared to .66% at year-end 2005. Problem credits are closely monitored by the lending staff, and an independent loan review staff provides further assistance in identifying problem situations. Loans over 90 days past due are normally either charged off, or if well-secured and in the process of collection, placed on a non-accrual status. Problem credits have a life cycle. They either improve or they move through a workout/liquidation process. The workout process often includes non-accrual status. The allowance for possible loan losses was 77.8% and 81.3% of non-performing loans at year-end 2006 and 2005, respectively. The Corporation does not have any significant concentration of commercial real estate loans or commitments in areas which are experiencing deteriorating economic conditions. Total other real estate owned as of December 31, 2006 was $0. The Corporation had $468 in other real estate owned as of December 31, 2005. The following table provides information on the Corporation’s non-performing loans since 2002:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31

 

 

 


 

 

 

2006

 

2005

 

2004

 

2003

 

2002

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual

 

$

3,893

 

$

3,822

 

$

328

 

$

925

 

$

3,797

 

90 days past due and accruing

 

 

33

 

 

3

 

 

-0-

 

 

44

 

 

23

 

Restructured

 

 

-0-

 

 

-0-

 

 

-0-

 

 

-0-

 

 

-0-

 

 

 



 



 



 



 



 

Total non-performing loans

 

$

3,926

 

$

3,825

 

$

328

 

$

969

 

$

3,820

 

 

 



 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing loans to total loans (net of unearned interest)

 

 

0.62

%

 

0.66

%

 

0.08

%

 

0.25

%

 

1.07

%

          As of December 31, 2006 and 2005, loans which the Corporation’s management had serious doubts as to the ability of borrowers to comply with loan repayment terms not carried as non-performing loans totaled approximately $199 (or .03% of the total loan portfolio), and $554 (or .09% of the total loan portfolio), respectively.

          Allowance for Loan Losses. The allowance shown in the following table represents the allowance available to absorb losses within the entire portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Years Ended December 31

 

 

 


 

 

 

2006

 

2005

 

2004

 

2003

 

2002

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount of loans outstanding at end of year
(net of unearned interest)

 

$

629,472

 

$

581,812

 

$

410,044

 

$

383,053

 

$

357,359

 

Average amount of loans outstanding for the year
(net of unearned interest)

 

$

585,382

 

$

482,448

 

$

390,755

 

$

369,469

 

$

346,260

 

Allowance for loan losses at beginning of year

 

$

3,109

 

$

2,524

 

$

2,250

 

$

2,660

 

$

2,300

 

Allowance of bank acquired

 

 

-0-

 

 

752

 

 

-0-

 

 

-0-

 

 

-0-

 

Charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural

 

 

162

 

 

-0-

 

 

-0-

 

 

106

 

 

5

 

Commercial

 

 

227

 

 

85

 

 

54

 

 

479

 

 

338

 

Real estate-mortgage

 

 

21

 

 

10

 

 

3

 

 

45

 

 

2

 

Installment

 

 

194

 

 

252

 

 

301

 

 

448

 

 

389

 

 

 



 



 



 



 



 

Total charge-offs

 

 

604

 

 

347

 

 

358

 

 

1,078

 

 

734

 

 

 



 



 



 



 



 

Recoveries:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural

 

 

-0-

 

 

-0-

 

 

-0-

 

 

-0-

 

 

-0-

 

Commercial

 

 

90

 

 

2

 

 

54

 

 

6

 

 

185

 

Real estate-mortgage

 

 

5

 

 

-0-

 

 

4

 

 

4

 

 

30

 

Installment

 

 

168

 

 

178

 

 

199

 

 

198

 

 

236

 

 

 



 



 



 



 



 

Total recoveries

 

 

263

 

 

180

 

 

257

 

 

208

 

 

451

 

 

 



 



 



 



 



 

Net loans charged off

 

 

341

 

 

167

 

 

101

 

 

870

 

 

283

 

Provision for loan losses

 

 

285

 

 

-0-

 

 

375

 

 

460

 

 

643

 

 

 



 



 



 



 



 

Allowance for loan losses at end of year

 

$

3,053

 

$

3,109

 

$

2,524

 

$

2,250

 

$

2,660

 

 

 



 



 



 



 



 

Net loans charged off to average loans

 

 

0.06

%

 

0.03

%

 

0.03

%

 

0.24

%

 

0.08

%

Allowance for loan losses to non-performing loans

 

 

77.76

%

 

81.28

%

 

769.51

%

 

232.20

%

 

69.63

%

Allowance for loan losses to total loans at end of year (net of unearned interest)

 

 

0.49

%

 

0.53

%

 

0.62

%

 

0.59

%

 

0.74

%

38


          The allowance for loan losses is considered by management to be a critical accounting policy. The allowance for loan losses is increased by provisions charged to operating expense and decreased by charge-offs, net of recoveries. The allowance is based on factors that include the overall composition of the loan portfolio, types of loans, past loss experience, loan delinquencies, potential substandard and doubtful loans, and such other factors that, in management’s best judgment, deserve evaluation in estimating possible loan losses. The adequacy of the allowance for possible loan losses is monitored monthly during the ongoing, systematic review of the loan portfolio by the loan review staff of the audit department of the subsidiary bank. The results of these reviews are reported to the Board of Directors of the subsidiary bank on a monthly basis. Monitoring and addressing problem loan situations are primarily the responsibility of the subsidiary bank’s staff, management and its Board of Directors.

          More specifically, the Corporation calculates the appropriate level of the allowance for possible loan losses on a monthly basis using historical charge-offs for each loan type, substandard loans, and losses with respect to specific loans. In addition to management’s assessment of the portfolio, the Corporation and the subsidiary bank are examined periodically by regulatory agencies. Although the regulatory agencies do not determine whether the subsidiary bank’s allowance for loan losses is adequate, such agencies do review the procedures and policies followed by management of the subsidiary bank in establishing the allowance.

          Net charge-offs were .06% of average total loans in 2006. The allowance for loan losses at year-end 2006 was $3.05 million, .49% of total loans, net of unearned interest, and 77.76% of non-performing loans. Non-performing loans are comprised of credits that management believes will not result in significant losses to the Corporation. There are $230 specific loan loss reserves for the non-performing or impaired loans as of December 31, 2006. Management considers the allowance for loan losses adequate to meet probable losses as of December 31, 2006.

          Investment Securities. The objectives of the investment portfolio are to provide the subsidiary bank with a source of earnings and liquidity. The following table provides information on the book value of investment securities as of the dates indicated:

 

 

 

 

 

 

 

 

 

 

December 31

 

 

 


 

 

 

2006

 

2005

 

 

 

 

 

 

 

U.S. Treasuries

 

$

1,001

 

$

1,513

 

U.S. Government Agencies

 

 

63,748

 

 

61,843

 

State and Municipal

 

 

105,928

 

 

108,310

 

Collateralized mortgage obligations

 

 

93,282

 

 

76,476

 

Other securities

 

 

3,957

 

 

3,344

 

 

 



 



 

Total

 

$

267,916

 

$

251,486

 

 

 



 



 

          Total investment securities at December 31, 2006 were $267.9 million, an increase of $16.4 million (or 6.5%) from the December 31, 2005 total of $251.5 million. The composition of the portfolio changed in 2006 as the amount invested in collateralized mortgage obligations (“CMOs”) increased by $16.8 million and now represents 34.8% of the portfolio at December 31, 2006 compared to 30.4% at December 31, 2005. CMOs offer the Corporation a predictable and stable cash flow to meet liquidity needs, while also offering an attractive rate. The amount the Corporation had invested in U.S. Government Agencies increased by a total of just $1.9 million. By contrast, investments in State and Municipal obligations and U.S. Treasuries decreased by $2.4 million and $512,000, respectively. The yield on average taxable investment securities improved to 4.12% in 2006 from 3.50% in 2005, while the taxable-equivalent yield on tax-exempt securities increased to 6.96% in 2006 from 6.73% in 2005.

          Total investment securities increased by $62.7 million during 2005 to $251.5 million at December 31, 2005. Investments increased by approximately $82.8 million as a result of the Somonauk acquisition. Total investment balances were $275.5 million as of August 31, 2005. As loan demand continued to be strong throughout the remaining four months of 2005, deposit pricing increased dramatically. Many investments that matured over this time period were used to meet liquidity demands rather than being re-invested. Additionally, some securities were sold during the fourth quarter to better position the portfolio. The yield on taxable investment securities improved from 3.04% in 2004, to 3.50% in 2005, while the taxable-equivalent yield on tax-exempt securities decreased to 6.73% in 2005 from 6.79% in 2004.

          Deposits. Total deposits increased in 2006 by approximately $83.3 million, a 10.4% increase over 2005. Time deposits increased by $63.1 million, a 17.4% increase over the prior year, largely due to customers continuing their prior year trend of investing in term accounts rather than liquid accounts. Interest-bearing demand accounts increased $9.3 million, or 4.2%, over 2005. Non-interest bearing demand accounts showed an increase of $4.2 million. Regular savings accounts represented an increase of approximately $6.8 million, which is an increase of 6.2% over prior year. The increases in savings accounts results were primarily due to an increase in our passbook IRA portfolio as a result of further developing customer relationships and customers investing their retirement funds in secure investments. The average rate for overall deposits increased .9% in 2006, primarily as a result of lower rate certificates maturing and repricing. Also, liquid account pricing stayed relatively flat, with the exception of the portfolio of $91.5 million in the High Yield Money Market investments being offered at slightly higher rates. These depositor trends are a continuation of customers moving to FDIC-insured investments over the last several years, as well as customer and deposit growth in all markets served by the subsidiary bank, including new offices opened in Plano (October, 2005) and Aurora (May, 2006).

          Over the last three years, the subsidiary bank has seen overall deposits increase 64%. The increase in consumer deposits reflects our continued focus on investing in offices in high-growth areas, and continued focus of officers calling on customers and potential customers through our officer call program to develop deposit relationships. This growth also reflects the well-trained staff that looks to assist customers by identifying needs and providing sound solutions. There continues to be considerable interest in the alternative delivery mechanisms, such as ATM’s, Internet Banking with Bill Payment and Telebanker as a convenient means for customers to better manage their money, maximize return, and have peace of mind by dealing safely and securely with only one financial institution. Due to the diversity within our various market areas, such delivery mechanisms will continue to position us well for the future.

39


Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Continued)
(dollar amounts in thousands except share data)

          The following table sets forth the classification of deposits with year-end balances and the average rates paid for the periods indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Years Ended December 31

 

 

 


 

 

 

2006

 

2005

 

2004

 

 

 

Balance

 

Rate

 

Balance

 

Rate

 

Balance

 

Rate

 

 

 


 


 


 


 


 


 

Non-interest bearing demand

 

$

107,834

 

n/a

 

 

$

103,622

 

n/a

 

 

$

75,015

 

n/a

 

 

Interest-bearing demand

 

 

231,953

 

2.25

%

 

 

222,675

 

1.54

%

 

 

191,271

 

1.10

%

 

Savings

 

 

116,246

 

0.28

 

 

 

109,491

 

0.31

 

 

 

58,675

 

0.35

 

 

Time deposits

 

 

425,866

 

4.82

 

 

 

362,770

 

3.49

 

 

 

248,600

 

2.70

 

 

 

 



 

 

 

 



 

 

 

 



 

 

 

 

Total

 

$

881,899

 

2.96

%

 

$

798,558

 

2.06

%

 

$

573,561

 

1.57

%

 

 

 



 

 

 

 



 

 

 

 



 

 

 

 

          The following table summarizes time deposits in amounts of $100 or more by time remaining until maturity as of December 31, 2006. These time deposits are made by individuals, corporations and public entities.

 

 

 

 

 

Three months or less

 

$

44,139

 

Over three months through six months

 

 

32,832

 

Over six months through one year

 

 

46,633

 

Over one year

 

 

16,696

 

 

 



 

Total

 

$

140,300

 

 

 



 

          Liquidity. Liquidity is measured by a financial institution’s ability to raise funds through deposits, borrowed funds, capital, or the sale of assets. Additional sources of liquidity, including cash flow from both the repayment of loans and the securitization of assets, are also considered in determining whether liquidity is satisfactory. The funds are used to meet deposit withdrawals, maintain reserve requirements, fund loans, purchase treasury shares, and operate the organization. Liquidity is achieved through growth of core funds (defined as core deposits, 50% of non-public entity certificates of deposit over $100, and repurchase agreements issued to commercial customers) and liquid assets, and accessibility to the money and capital markets. The Corporation and the subsidiary bank have access to short-term funds through their correspondent banks, as well as access to the Federal Home Loan Bank of Chicago, which can provide longer-term funds to help meet liquidity needs.

          The ratio of temporary investments and other short-term available funds (those investments maturing within one year plus twelve months’ projected payments on mortgage-backed securities and collateralized mortgage obligations, and cash and due from banks balances) to volatile liabilities (50% of non-public entity certificates of deposit over $100, repurchase agreements issued to public entities, Treasury tax and loan deposits, short-term borrowings from banks, and deposits of public entities) was 59.0% at December 31, 2006 and 38.9% at December 31, 2005, respectively. Core deposits (demand deposits, interest-bearing checking accounts, total savings, and certificates of deposit less than $100) were 87.4 % of total deposits at December 31, 2006 and 88.2% of total deposits at December 31, 2005. Money market accounts of approximately $119.9 million at December 31, 2006 are classified by the Corporation as core deposits.

          In 2006, the Corporation experienced a net increase of $15.4 million in cash and cash equivalents. Financing activities provided the Corporation with $81.1 million, accounted for by an increase in deposits of $83.3 million. Offsetting this increase, investing activities, consisting of a net increase in loans and a net increase in investments, used $67.9 million. Cash and cash equivalents of $39.2 million at December 31, 2006, along with established lines of credit, are deemed more than adequate to meet short-term liquidity needs.

          In 2005, the Corporation experienced a net increase of $9.7 million in cash and cash equivalents. Investing activities (consisting mostly of a net increase in loans of $57.1 million and the net purchase of Somonauk FSB Bancorp, Inc. of $43.6 million) used $87.2 million of the Corporation’s funds. Financing activities, consisting of a net increase in deposits of $43.1 million, the issuance of trust preferred securities of $25.0 million, the issuance of common stock of $10.0 million, and a net increase in borrowings of $17.6 million offset by treasury stock purchases of $3.2 million, and dividend payments of $3.3 million, provided the Corporation with $90.3 million. Additionally, operating activities provided the Corporation with $6.5 million.

          The long-term liquidity needs of the Corporation will be driven by the necessity to grow and change in the marketplace to meet the needs of its customers and to offset strategies of its competitors. The Corporation’s equity base, coupled with common stock available for issuance, a low level of debt, and available borrowing sources provide several options for future financing.

          Asset-Liability Management. The Corporation actively manages its assets and liabilities through coordinating the levels of interest rate sensitive assets and liabilities to minimize changes in net interest income, despite changes in market interest rates. The Corporation defines interest rate sensitive assets and liabilities as any instruments that can be repriced within 180 days, either because the instrument will mature during the period or because it carries a variable interest rate. Changes in net interest income occur when interest rates on loans and investments change in a different time period from changes in interest rates on liabilities, or when the mix and volume of earning assets and interest-bearing liabilities change. The interest rate sensitivity gap represents the dollar amount of the difference between rate sensitive assets and rate sensitive liabilities within a given time period (GAP). A GAP ratio is determined by dividing rate sensitive assets by rate sensitive liabilities. A ratio of 1.0 indicates a perfectly matched position, in which case the effect on net interest income due to interest rate movements would be zero.

          The Corporation’s strategy with respect to asset-liability management is to maximize net interest income while limiting the Corporation’s exposure to risks associated with volatile interest rates. The subsidiary bank’s Funds Management Committee is responsible for monitoring the GAP position. As a general rule, the subsidiary bank’s policy is to maintain GAP as a percent of total assets within a range from +20% to -20% in any given time period. Based on the simulation of various rising or falling interest rate scenarios in comparison to one considered to be the most likely interest rate scenario, management seeks to operate with net interest income within a range of +10% to -10% of budgeted net interest income during any twelve-month period. The Corporation also performs an interest rate risk analysis, on a monthly basis, on the assets and liabilities of the subsidiary bank. This analysis applies an immediate shift in interest rates of up to +300 basis points and -300 basis points to the assets and liabilities to determine the impact on the net interest income and net income of the subsidiary bank, when compared to a flat rate scenario. This analysis also does not take into account any other balance sheet management plans that may be implemented should such rapid interest rate movement occur.

40


          The following table shows the estimated changes to net interest income from the base scenario as of December 31, 2006 and 2005:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated Net Interest Income

 

Change in Interest Rate

 

2006

 

% of change

 

2005

 

% of change

 


 









300 basis point rise

 

 

$

34,839

 

 

 

 

5.60

%

 

 

$

35,382

 

 

 

 

2.39

%

 

200 basis point rise

 

 

 

34,321

 

 

 

 

4.03

 

 

 

 

35,263

 

 

 

 

2.04

 

 

100 basis point rise

 

 

 

33,717

 

 

 

 

2.20

 

 

 

 

34,996

 

 

 

 

1.27

 

 

Base scenario

 

 

 

32,992

 

 

 

 

 

 

 

 

34,557

 

 

 

 

 

 

100 basis point decline

 

 

 

32,142

 

 

 

 

-2.58

 

 

 

 

34,044

 

 

 

 

-1.48

 

 

200 basis point decline

 

 

 

31,088

 

 

 

 

-5.77

 

 

 

 

33,398

 

 

 

 

-3.35

 

 

300 basis point decline

 

 

 

29,919

 

 

 

 

-9.31

 

 

 

 

32,623

 

 

 

 

-5.60

 

 

          Contractual Obligations and Commercial Commitments. As disclosed in the Notes to Consolidated Financial Statements, the Corporation has certain obligations and commitments to make future payments under contracts. At December 31, 2006, the aggregate contracted obligations (excluding bank deposits) and commercial commitments are as fallows:


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

Less Than
1 Year

 

1-3 Years

 

3-5 Years

 

Over 5 Years

 

 

 


 


 


 


 


 

Contractual Obligations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Time Deposits

 

$

425,866

 

$

352,591

 

$

68,376

 

$

4,813

 

$

86

 

Customer repurchase arrangements

 

 

31,344

 

 

31,344

 

 

-0-

 

 

-0-

 

$

-0-

 

Interest-bearing demand notes issued to the U.S. Treasury

 

 

2,333

 

 

2,333

 

 

-0-

 

 

-0-

 

 

-0-

 

Advances from the Federal Home Loan Bank

 

 

6,970

 

 

-0-

 

 

6,970

 

 

-0-

 

 

-0-

 

Trust preferred securities

 

 

25,000

 

 

-0-

 

 

-0-

 

 

-0-

 

 

25,000

 

Note payable

 

 

8,500

 

 

8,500

 

 

-0-

 

 

-0-

 

 

-0-

 

Post-retirement health insurance

 

 

854

 

 

76

 

 

159

 

 

178

 

 

441

(1)

 

 



 



 



 



 



 

Total

 

$

500,867

 

$

394,844

 

$

75,505

 

$

4,991

 

$

25,527

 

 

 



 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Off-Balance Sheet Arrangements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments to lend

 

$

138,806

 

$

138,806

 

$

-0-

 

$

-0-

 

$

-0-

 

Standby letters of credit

 

 

9,208

 

 

9,208

 

 

-0-

 

 

-0-

 

 

-0-

 

 

 



 



 



 



 



 

Total

 

$

148,014

 

$

148,014

 

$

-0-

 

$

-0-

 

$

-0-

 

 

 



 



 



 



 



 

(1) For the years 2012 through 2016

          The following table sets forth the Corporation’s interest rate repricing gaps for selected maturity periods at December 31, 2006 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rate Sensitive Within

 

 

 



 

 

1 year

 

1-2 yrs.

 

2-3 yrs.

 

3-5 yrs.

 

Thereafter

 

Total

 

Fair Value

 

 

 


 


 


 


 


 


 


 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

103

 

$

-0-

 

$

-0-

 

$

-0-

 

$

-0-

 

$

103

 

$

103

 

Taxable investment securities

 

 

55,077

 

 

41,552

 

 

22,757

 

 

19,810

 

 

22,792

 

 

161,988

 

 

161,438

 

Tax-exempt investment securities

 

 

3,984

 

 

2,126

 

 

2,252

 

 

45,368

 

 

52,198

 

 

105,928

 

 

106,595

 

Federal Funds sold

 

 

5,200

 

 

-0-

 

 

-0-

 

 

-0-

 

 

-0-

 

 

5,200

 

 

5,200

 

Loans

 

 

369,170

 

 

71,586

 

 

68,156

 

 

100,329

 

 

21,690

 

 

630,931

 

 

628,725

 

 

 



 



 



 



 



 



 



 

Total rate sensitive assets (“RSA”)

 

$

433,534

 

$

115,264

 

$

93,165

 

$

165,507

 

$

96,680

 

$

904,150

 

$

902,062

 

 

 



 



 



 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

231,953

 

$

-0-

 

$

-0-

 

$

-0-

 

$

-0-

 

$

231,953

 

$

231,953

 

Savings deposits

 

 

116,246

 

 

-0-

 

 

-0-

 

 

-0-

 

 

-0-

 

 

116,246

 

 

116,246

 

Time deposits

 

 

352,591

 

 

51,049

 

 

17,327

 

 

4,813

 

 

86

 

 

425,866

 

 

429,993

 

Customer repurchase agreements

 

 

31,344

 

 

-0-

 

 

-0-

 

 

-0-

 

 

-0-

 

 

31,344

 

 

31,344

 

Advances from the Federal Home Loan Bank

 

 

-0-

 

 

6,000

 

 

970

 

 

-0-

 

 

-0-

 

 

6,970

 

 

7,003

 

Interest-bearing demand notes issued to the U.S. Treasury

 

 

2,333

 

 

-0-

 

 

-0-

 

 

-0-

 

 

-0-

 

 

2,333

 

 

2,333

 

Trust preferred securities

 

 

-0-

 

 

-0-

 

 

-0-

 

 

25,000

 

 

-0-

 

 

25,000

 

 

22,302

 

Note payable

 

 

8,500

 

 

-0-

 

 

-0-

 

 

-0-

 

 

-0-

 

 

8,500

 

 

8,500

 

 

 



 



 



 



 



 



 



 

Total rate sensitive liabilities (“RSL”)

 

$

742,967

 

$

57,049

 

$

18,297

 

$

29,813

 

$

86

 

$

848,212

 

$

849,674

 

 

 



 



 



 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate sensitivity GAP (RSA less RSL)

 

$

(309,433

)

$

58,215

 

$

74,868

 

$

135,694

 

$

96,594

 

 

 

 

 

 

 

Cumulative GAP

 

$

(309,433

)

$

(251,218

)

$

(176,350

)

$

(40,656

)

$

55,938

 

 

 

 

 

 

 

RSA/RSL

 

 

58.35

%

 

202.04

%

 

509.18

%

 

555.15

%

 

112418.60

%

 

 

 

 

 

 

Cumulative RSA/RSL

 

 

58.35

%

 

68.60

%

 

78.45

%

 

95.21

%

 

106.59

%

 

 

 

 

 

 

41


Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Continued)
(dollar amounts in thousands except share data)

          In the table on the preceding page, interest-bearing demand deposits and savings deposits are included as rate sensitive in the amounts reflected in the 0-3 month time frame, as such interest-bearing liabilities are subject to immediate withdrawal.

          Management of the Corporation considers $56.0 million (one-half) of the interest-bearing checking account bafances and $60.0 million (one-half) of the money market account balances (both being the components of interest-bearing demand deposits) and all savings deposits as core, or non-rate sensitive deposits, primarily since interest-bearing demand and savings deposits historically have not been rate sensitive. As a general rule, the subsidiary bank’s policy is to maintain RSA as a percent of RSL within a range of +70% to +120% within a six-month time period.

          At December 31, 2006, savings deposits totaled approximately $116.2 million. If that amount, the $56.0 million of interest-bearing checking account balances and $60.0 million in money market account balances reflected in the less than one year time frame are adjusted to exclude these amounts (consistent with the consideration mentioned in the paragraph above), rate sensitive liabilities would be approximately $508.8 million reducing the negative gap to approximately $77.2 million. RSA as a percent of RSL would be 84.9%.

          Effects of Inflation. The consolidated financial statements and related consolidated financial data presented herein have been prepared in accordance with accounting principles generally accepted in the United States of America and practices within the banking industry which require the measurement of financial condition and operating results in terms of historical dollars without considering the changes in the relative purchasing power of money over time due to inflation. Unlike most industrial companies, virtually all the assets and liabilities of a financial institution are monetary in nature. As a result, interest rates have a more significant impact on a financial institution’s performance than the effects of general levels of inflation.

          Investment Maturities and Yields. The following table sets forth the contractual maturities of the amortized cost of investment securities at December 31, 2006, and the taxable equivalent yields of such securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Due within
one year

 

Due after one but
within five years

 

Due after
five years

 

Other
(no stated maturity)

 

 

 


 


 


 


 

 

 

Amount

 

Yield

 

Amount

 

Yield

 

Amount

 

Yield   

 

Amount

 

Yield

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government Treasuries

 

$

1,003

 

3.93

%

 

$

-0-

 

 

 

$

-0-

 

 

 

$

-0-

 

 

 

U.S. Government Agencies

 

 

29,427

 

4.24

 

 

 

31,721

 

4.03

%

 

 

3,347

 

5.01

%

 

 

-0-

 

 

 

State and Municipal

 

 

3,980

 

4.83

 

 

 

9,106

 

5.56

 

 

 

92,347

 

6.67

 

 

 

-0-

 

 

 

Collateralized mortgage obligations

 

 

-0-

 

 

 

 

2,736

 

3.44

 

 

 

90,845

 

4.58

 

 

 

-0-

 

 

 

Other (no stated maturity)

 

 

-0-

 

 

 

 

-0-

 

 

 

 

-0-

 

 

 

 

3,957

 

4.26

%

 

 

 



 

 

 

 



 

 

 

 



 

 

 

 



 

 

 

 

Total

 

$

34,410

 

4.30

%

 

$

43,563

 

4.31

%

 

$

186,539

 

5.62

%

 

$

3,957

 

4.26

%

 

 

 



 

 

 

 



 

 

 

 



 

 

 

 



 

 

 

 

          Loan Maturities. The following table sets forth scheduled loan repayments on agricultural, commercial and real estate construction loans at December 31, 2006:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Due within
one year

 

 

Due after one but
within five years

 

Due after
five years

 

Non-accrual

 

Total

 

 

 


 

 


 


 


 


 

Agricultural

 

$

76,092

 

 

$

7,479

 

$

39

 

$

-0-

 

$

83,610

 

Commercial

 

 

108,367

 

 

 

23,262

 

 

650

 

 

2,123

 

 

134,402

 

Real Estate-Construction

 

 

41,203

 

 

 

1,544

 

 

244

 

 

-0-

 

 

42,991

 

 

 



 

 



 



 



 



 

Total

 

$

225,662

 

 

$

32,285

 

$

933

 

$

2,123

 

$

261,003

 

 

 



 

 



 



 



 



 

          Of the loans shown above, the following table sets forth loans due after one year which have predetermined (fixed) interest rates or adjustable (variable) interest rates at December 31, 2006:

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed rate

 

Variable rate

 

Total

 

 

 


 


 


 

Due after one year

 

$

23,821

 

$

9,397

 

$

33,218

 

42


          Allocation of Allowance for Loan Losses. The subsidiary bank has allocated the allowance for loan losses to provide for the possibility of losses being incurred within the categories of loans set forth in the table below. The allocation of the allowance and the ratio of loans within each category to total loans at December 31 are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31

 

 

 


 

 

 

2006

 

2005

 

2004

 

2003

 

2002

 

 

 

Allowance
amount

 

Percent
of loans
in each
category
to total
loans

 

Allowance
amount

 

Percent
of loans
in each
category
to total
loans

 

Allowance
amount

 

Percent
of loans
in each
category
to total
loans

 

Allowance
amount

 

Percent
of loans
in each
category
to total
loans

 

Allowance
amount

 

Percent
of loans
in each
category
to total
loans

 

 

 


 


 


 


 


 


 


 


 


 


 

Agricultural

 

$

830

 

13.3

%

 

$

1,011

 

12.7

%

 

$

656

 

10.3

%

 

$

687

 

11.2

%

 

$

706

 

10.8

%

 

Commercial

 

 

1,022

 

21.4

 

 

 

890

 

19.7

 

 

 

770

 

23.5

 

 

 

692

 

21.1

 

 

 

972

 

20.5

 

 

Real estate-mortgage

 

 

490

 

56.4

 

 

 

420

 

59.3

 

 

 

193

 

58.2

 

 

 

178

 

58.9

 

 

 

222

 

58.7

 

 

Installment

 

 

540

 

8.9

 

 

 

484

 

8.3

 

 

 

359

 

8.0

 

 

 

466

 

8.8

 

 

 

549

 

10.0

 

 

Unallocated

 

 

171

 

n/a

 

 

 

304

 

n/a

 

 

 

546

 

n/a

 

 

 

227

 

n/a

 

 

 

211

 

n/a

 

 

 

 



 

 

 

 



 

 

 

 



 

 

 

 



 

 

 

 



 

 

 

 

Total

 

$

3,053

 

100.0

%

 

$

3,109

 

100.0

%

 

$

2,524

 

100.0

%

 

$

2,250

 

100.0

%

 

$

2,660

 

100.0

%

 

 

 



 

 

 

 



 

 

 

 



 

 

 

 



 

 

 

 



 

 

 

 

Quarterly Results of Operations
(dollars in thousands except share data)

          The following table sets forth certain unaudited income and expense and share data on a quarterly basis for the three-month periods indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2006

 

 

 


 

 

 

1st Qtr

 

2nd Qtr

 

3rd Qtr

 

4th Qtr

 

Interest income

 

$

12,313

 

$

12,839

 

$

13,746

 

$

14,628

 

Interest expense

 

 

5,784

 

 

6,385

 

 

7,358

 

 

8,103

 

 

 



 



 



 



 

Net interest income

 

 

6,529

 

 

6,454

 

 

6,388

 

 

6,525

 

Provision for loan losses

 

 

10

 

 

85

 

 

80

 

 

110

 

 

 



 



 



 



 

Net interest income after provision for loan losses

 

 

6,519

 

 

6,369

 

 

6,308

 

 

6,415

 

Non-interest income

 

 

2,499

 

 

2,640

 

 

2,564

 

 

2,542

 

Non-interest expense

 

 

7,082

 

 

7,146

 

 

6,966

 

 

7,141

 

 

 



 



 



 



 

Income before income taxes

 

 

1,936

 

 

1,863

 

 

1,906

 

 

1,816

 

Income tax expense

 

 

286

 

 

282

 

 

299

 

 

166

 

 

 



 



 



 



 

Net income

 

$

1,650

 

$

1,581

 

$

1,607

 

$

1,650

 

 

 



 



 



 



 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.49

 

$

0.47

 

$

0.48

 

$

0.49

 

Diluted

 

$

0.49

 

$

0.46

 

$

0.47

 

$

0.49

 

Cash dividends declared per share

 

$

0.24

 

$

0.25

 

$

0.25

 

$

0.31

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2005

 

 

 


 

 

 

1st Qtr

 

2nd Qtr

 

3rd Qtr

 

4th Qtr

 

Interest income

 

$

7,998

 

$

8,503

 

$

11,065

 

$

12,406

 

Interest expense

 

 

2,623

 

 

3,008

 

 

4,539

 

 

5,556

 

 

 



 



 



 



 

Net interest income

 

 

5,375

 

 

5,495

 

 

6,526

 

 

6,850

 

Provision for loan losses

 

 

-0-

 

 

-0-

 

 

-0-

 

 

-0-

 

 

 



 



 



 



 

Net interest income after provision for loan losses

 

 

5,375

 

 

5,495

 

 

6,526

 

 

6,850

 

Non-interest income

 

 

1,875

 

 

2,037

 

 

2,295

 

 

2,634

 

Non-interest expense

 

 

4,997

 

 

5,299

 

 

6,202

 

 

6,756

 

 

 



 



 



 



 

Income before income taxes

 

 

2,253

 

 

2,233

 

 

2,619

 

 

2,728

 

Income tax expense

 

 

545

 

 

540

 

 

580

 

 

593

 

 

 



 



 



 



 

Net income

 

$

1,708

 

$

1,693

 

$

2,039

 

$

2,135

 

 

 



 



 



 



 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.56

 

$

0.56

 

$

0.63

 

$

0.64

 

Diluted

 

$

0.55

 

$

0.55

 

$

0.62

 

$

0.63

 

43


Selected Consolidated Financial Information
(dollars in thousands except share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Years Ended December 31

 





 

 

2006

 

2005

 

2004

 

2003

 

2002

 













Summary of Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

53,526

 

$

39,971

 

$

29,719

 

$

29,394

 

$

32,669

 

Interest expense

 

 

27,630

 

 

15,726

 

 

9,070

 

 

10,511

 

 

13,559

 

Net interest income

 

 

25,896

 

 

24,245

 

 

20,649

 

 

18,883

 

 

19,110

 

Provision for loan losses

 

 

285

 

 

-0-

 

 

375

 

 

460

 

 

643

 

Non-interest income

 

 

10,245

 

 

8,840

 

 

8,315

 

 

9,408

 

 

7,563

 

Non-interest expense

 

 

28,335

 

 

23,253

 

 

19,503

 

 

18,707

 

 

17,692

 

Income before income taxes

 

 

7,521

 

 

9,832

 

 

9,086

 

 

9,124

 

 

8,338

 

Income tax expense

 

 

1,033

 

 

2,258

 

 

2,214

 

 

2,521

 

 

2,204

 

Net income

 

 

6,488

 

 

7,574

 

 

6,872

 

 

6,603

 

 

6,134

 

 

Per Share Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

1.93

 

$

2.39

 

$

2.22

 

$

2.08

 

$

1.87

 

Diluted earnings per share

 

 

1.91

 

 

2.37

 

 

2.21

 

 

2.05

 

 

1.86

 

Book value (at end of period)

 

 

19.50

 

 

18.87

 

 

17.13

 

 

16.29

 

 

15.79

 

Cash dividends declared

 

 

1.05

 

 

1.03

 

 

0.96

 

 

0.89

 

 

0.85

 

Dividend payout ratio

 

 

54.6

%

 

44.0

%

 

43.2

%

 

42.8

%

 

45.3

%

 

Selected Balances (at end of year)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,031,959

 

$

945,263

 

$

655,738

 

$

609,737

 

$

587,375

 

Earning assets

 

 

904,504

 

 

852,286

 

 

616,089

 

 

571,965

 

 

542,450

 

Investments

 

 

267,916

 

 

251,486

 

 

188,809

 

 

169,892

 

 

169,318

 

Gross loans

 

 

633,984

 

 

584,311

 

 

411,345

 

 

385,376

 

 

364,120

 

Allowance for loan losses

 

 

3,053

 

 

3,109

 

 

2,524

 

 

2,250

 

 

2,660

 

Deposits

 

 

881,899

 

 

798,558

 

 

573,561

 

 

537,827

 

 

511,267

 

Borrowings

 

 

74,147

 

 

72,575

 

 

25,535

 

 

16,161

 

 

19,491

 

Stockholders’ equity

 

 

65,355

 

 

63,144

 

 

52,369

 

 

50,875

 

 

51,074

 

 

Selected Financial Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income to average stockholders’ equity

 

 

10.07

%

 

13.43

%

 

13.46

%

 

13.01

%

 

12.37

%

Net income to average assets

 

 

0.68

 

 

0.97

 

 

1.11

 

 

1.10

 

 

1.08

 

Average stockholders’ equity to average assets

 

 

6.70

 

 

7.21

 

 

8.24

 

 

8.49

 

 

8.75

 

Average earning assets to average assets

 

 

88.73

 

 

90.21

 

 

91.37

 

 

91.56

 

 

92.62

 

Non-performing loans to total loans at end of year (net of unearned interest)

 

 

0.62

 

 

0.66

 

 

0.08

 

 

0.25

 

 

1.07

 

Tier 1 capital to average adjusted assets

 

 

6.67

 

 

7.83

 

 

7.88

 

 

7.70

 

 

7.80

 

Risk-based capital to risk-adjusted assets

 

 

9.18

 

 

9.76

 

 

11.49

 

 

11.22

 

 

11.74

 

Net loans charged-off to average loans

 

 

0.06

 

 

0.03

 

 

0.03

 

 

0.24

 

 

0.08

 

Allowance for loan losses to total loans at end of year (net of unearned interest)

 

 

0.49

 

 

0.53

 

 

0.62

 

 

0.59

 

 

0.74

 

Average interest-bearing deposits to average deposits

 

 

88.27

 

 

88.29

 

 

88.10

 

 

88.96

 

 

89.51

 

Average non-interest-bearing deposits to average deposits

 

 

11.73

 

 

11.71

 

 

11.90

 

 

11.04

 

 

10.49

 



44


GRAPHIC 4 a071148002.jpg GRAPHIC begin 644 a071148002.jpg M_]C_X``02D9)1@`!`@``9`!D``#_[``11'5C:WD``0`$````9```_^X`#D%D M;V)E`&3``````?_;`(0``0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0("`@("`@("`@("`P,#`P,#`P,#`P$!`0$!`0$"`0$" M`@(!`@(#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,# M`P,#`P,#`P,#_\``$0@`-@!D`P$1``(1`0,1`?_$`(H```("`P$!```````` M``````@)"@L%!@<`!`$!`0````````````````````$0```&`@`$!`,%`@<1 M``````$"`P0%!@<(`!$2"2$3%!46%PHQ(B,8&4$E4;?'6'B(.6$R8D.#)&1% ME=66-T>7:-A)$0$!`0`#`0``````````````$0$A,6%Q_]H`#`,!``(1`Q$` M/P"?QP'N`5%N%WIM`M-9MQCRU96X M;D:=M>1F580JCF796R6%:&%(LDM3 M)7,3>HF>'CNL_IDH=!%(QC=*)!\`0ACI-1>VKJW2K3EN1Q)KGB?'98J,=VO( M-T-!M*8TAS.2%BGCZPW&0<0D>S<.I$A4U043!4RI0YFYE#@/CJ>]_:LBI6': MTG;?21C,K.QBH%M7,T8>1D57UA5C8WV^,186`%U',PLT:(>6F`F6,FF7D(@4 M.+-6:*W,^QNO^N47"3>?\V8KPI#V617B*]*94OE9H;"448 MQ38SR2>%9LK(LMZ5@U(*BR@AT)D#F80#A%FNJ?F;UM_G!X/_`.[%#_W_`,$F ML[6\YX2N4PVKU0S%BRU3[PJIV<'6\@U*.)2"! M0\1\.`ZGP'&=@=A,,ZL8CN>=<_9!KV,L64**7EK':[(]3:-42)D,9O'L$!$7 M4O.2BI019,&I%7;QP8J2*9SF`.`B*43:GN,?4IWZ]TS6&RW3MU]JRCRTM4K_ M`)NB">?G;8KS'+8@U2M3!6S9*O2BD3^*\9QSH&,4BYZ'SI^J=-KP/$DO1KM; MZ/=NNMIP^K^#:U5K,NR59V++4\B2U9DN(.5C.7JEGR1,)+6!TB\K\_CIG,N$G*+2O-I%@W>Q#54Y5&RKAV"`@B4")!'WUA;*O-E=>6B`)F6=9 MRQ*V1*JLBW2,JO?H!),%%W!TVZ"8G,',YS%(4/$P@`"/`20?JXM\76S?<32U MIK,UZS%FET`K1RLD$Q(V7S'<$XV:RC)G5%0X.UF#=K%1`"'25,\ACYKV:>[_W&KG$(E:N\`R>NN#SR,2!UE`/=*',96N$+(*K&(1/\-G"% M.FD!^H'A.L`YE$(S45&NIF3CHAB0JCZ5?LXUF0YRID.Z?.$VK/`$_LSK#LWV\]@'6',X0LGA_.%-8URU(DKEPBWTA'L+$P2F*Y-Q-F MI,U"JIB1=-PGX=12CRX!\_P"OMW"_T2/DE\W[3\P?S*_(G\R/Q#)? M.;Y&_++XS^"?BKS/=?>?7_YC[YYWN7M'X'F>9^-P!']V/<'+G?%[SN,^V+CR M\3=7U.I&QK/"L=7XYRV(PFK)4'SR/S/F2:!@JNVG9"-91,LE`%-S`FX3,DX3Q%KN1=,X""B:Q,2UPJI%`,8YNLAP M$!YF,/,/M'[>`5=_\V/Z\7\@O`,Z[*^02:W?4)X@)E>5:N)$VS.;,,6>R3$N MZ8MQN%U^/L?I3#F0G41?N59&V/TRD*Z\M==5P4#F*7`.T[O6A^N6EF,.V99\'GR&6V[6:65'/N8VEPL# M*>@$K5.HPR2+FG`E$1SZ*;O7IY`5VJJSE-(A$/+$O,_4'/-(-B2Z3C"&F'J"KIE&R]ZL4?6HMX\01. M191H@_DDQ5`@]71S$.8^'`8^VU?)>NV89ZI6%G/X\RYA;(3R)D6KE%S#V.H7 MNB3YDA."2Q4W+&2B)F-!1,W(!*8A3!^P>`LD,[CWTK6SF=9JPP;?,$! MAF/POGMG(+IM3#ERNVRB,)!VU;(+%$CK(L4\:2[!,"@GYD@*0%Z4QY!6J8W3 M36R)0D5FJSY%6Z59-5DV570;;&VG4O&1.3GP`_;OS$)Y,\FX(=4#KM@.$D'L%_4$8?[AV(ZA@; M8Z]5G'6\E'BFM=E(BR2C>(9[!L(6,;D)DBB.WI&<[^B3G_]O+[<867]H\!1Y<`TSN5]QIAOM7=(:="8 MN4QU":;:G437)"3DIAI-3U]EX!HR&?LSL[./9)1<.J_:\H]CUN#(IF44,IUJ MF*4,1H#"6$,)=SB\M&K(E4K&CC^NV>:DW1VC1B^R!G'#T+5HIH)$U#.YZ?D& MBI&C?PZRHJG$0*F80(X]VW/#N%Z,C_Y=:Z_QMU+@J4;]8MVV7V*=@J+W#\95 M-)'&F?&K2A9O<0401!I`9KKS93V*SV%1@T31(?)=42*D#I+_,=CN987?$*A4RE<&8.KB2, M?UL5445%5EY-J4PC(FV--Q]8,8UJV5G'E8BJK:YQ MG8K$DC1J?%UH\A+2;!%%HJ[DEV1E1*3KY`(;ZGU'H/Q>?E^7R\.KGX5[;TS'X?S3)S>5Z[6"PC=UB3<&EV5*_0T" MUZ52,HFYO?AW),6=_'J`FDM)*RB":?2)$1Z0X"0E3?J^^W_M/B2Q8%W>UISG MB&`S%3KCCC*TAC>6C<@U)G6;7&NH)T:-DV#VI7Y$K^)?J%44;QYG+0X"9/S1 MZ>`%#%^JGT9661%>.V?OM&=V]PX4BJ]E#*69\0 M<$"13-+R;M15R"::1P1,+4P&]B/L?_2OWYLG/4_::KY+B[!8?;X1J]WDKK`" M/2-6T)\/1C2*?5>96^DV1-"<`!K#GTS'95P=ES%V::9L7EI6W8CR%3LEU=&9V3Q"\AUK!1[!'V2'1EF MC:B,G+J-4D(U,%TTUT3G3YE`Y>?/B)R=GW"J3J?NKIKGO6+)^8\),H/+E(>U MB"FY_(],9LZWD56[%9/RBBLJ!#)$`W6)1JJ7#(5*N6 M!C8Z=-*M"356L\,N9N^9>N8E<,7S93DHF M)%""',.`G2]K'LK]I[O;:N*[@V6U;!T[9:0L;N"VAI>/\C4Z.K-:S(W%N_F; M%!5J3QW+/V,#D^-.$TW*J\7*FX?N$RG$4#$*`+3';O[%./,0HY2L>/\`N8VZ M+GL60^;ZDJ7+VMU/7DZW.Y.3J) M_>*4B7[^5CM._HA^C_*DK^1#Y"_F1^67M$I\WO=_@_WOXP^(_7?$GSH\[\'W MSU_E=7^.]M^[P4_3@/<`N_?7]+KX4:_J.?D^^'//9^V?F6^6GK/-\]+TOLWQ M;^_.CSNCGZ7[GV=7AP$*C:;!_P!&7DBZVQU5]R\D:]6%R_CP<,-9:R>N^1JZLVF$AY*&8R2C-(_B@0@]11!060]"NP8M.**XI[\$HPK9 MT%C),\@=OG;F4FD71G+@R")I"NXVB63ALFT%(AE/3)G.H!S`4H"!0`&;QIKI M5"HM%*'W>=6+RNJJ)7+>0UP[A].,U)U`Y5 M9=:L00T0O(0O<+UGM\@DJ@1.!B<=[YQS]RFJ?H551=6+3J'B"@V*/48%'"8F M+_>]1O`0YG\GJI_.KPM_P[M5_P"MW`;M5==L3V!J^6M&^NMM#],X02;-;#0] MX)4\B4Y!.+E`U6U&GVJ*:*G(G)91-0QA\"\@YB&VLM4=:5W2:3[N>:C,6QBJ MBHZ#$O<'=F3,1(YD2^G)I6F<_G*@!.?,.D!Y^/+EP$SGZ4/66G8HV+V`MNKO M(Z5K-M30H519XXF%,=67X]SGC_%]@=-,@%4(!I7'%_T\;['V,4YK8W9.&QR:MN)3':P0>T:M9)BE]O4=Y7Z[ M)!-X'E8D<=0^Y+1\U@SS1!7,+IR)'2\>":R+Z;WSVES?N'V'_5'PQ[1_H?L/ 0L/H_]G^T>W_Y'R?\'@/_V3\_ ` end GRAPHIC 5 a071148003.jpg GRAPHIC begin 644 a071148003.jpg M_]C_X``02D9)1@`!`@``9`!D``#_[``11'5C:WD``0`$````9```_^X`#D%D M;V)E`&3``````?_;`(0``0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0("`@("`@("`@("`P,#`P,#`P,#`P$!`0$!`0$"`0$" M`@(!`@(#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,# M`P,#`P,#`P,#_\``$0@`%0!0`P$1``(1`0,1`?_$`&\```(#`0`````````` M``````@)``8*!P$!`0````````````````````$0```&`@`%!``'`0$````` M``(#!`4&!P$($A46%PD`$1,4,4$B(R48&28*$0$``@,!```````````````` M`4$1(6%Q_]H`#`,!``(1`Q$`/P#0A'-H=M/(98#?'J&V$@WC[J"9QB66-KF8 MZUFDM[NO:EJN`R^26^HIRM:Y3TY;LLE4A;T5&CF%6N88_/I M*Z0]H/>'-&8W$*8\60C"89D2[)8`-J[]LXG2UY:X4,K:R7>3WZ9:TA<7%3)& MR.,]75)2\(,E<]M:5JG$HTL3*@=5[0TDDY$GPP'C_I/9.Q7R6*82_LLZM+6$5@,Z*!?46D(EHXILC'H^HK9-)DS@#)(2$[HH M^X$"@G`#0A."$!T#IQ0^M=TQ/473[;?<>@MI;+IF76[!\.5I6)M!4$9BM9R: M#L;A-K8J:X)2_0XMMDKBM)96\CY&D*\):PI$:48G,S@&(:);.2S9NJ)FILV' M)8)=-&739VM]UL32,XR+J[%J9X*;5(G)YH&MZ">@GH)Z#&E?%F>-#=3R>[7H-Z=UI]IO,*8F$7T*JZE8K>\SU\5 MW94$<3,EIS)ZM)U2,Z%.5!K)N67<#=@IS;@*$3"088:,)Q0_0-+\*C76%7R3 M=[7#3X8IEX[*=M.#..M5P!>5,P0/MLS]DD2[:VKV"QE)HC+&8*MGS(W*2W(8 ME1A2J0GH_N*"TQ6"@63L;XY-N_*WY%-FMN>9UZCJ?3*TF_4BA]8-D&FTV"D- MG8A#61FE5Q+[`D$&RV2Q37SC8CX4-*04A=FET&C+0JSV68UG M+*U2ZF..E,CUXG"JH)50Y;!'6Z`M2E`T-3\T26FY'#6QFB<[J:5,SV4J:71* MC0'&8R8!2C2G@&7Z!;33L=4.J&__`)#]H]NKEJ\U]L5MI6@]**P@]HQ*SKHF M]7TY%GQ]F-7US3<7>5,R36'+[[FJLD;,J1$'*73!'"9@&1F>@,_QL5Y.J4I& MR+*V&*;:UF^X6UEH;*IJY=A(FEUK5+?+LT!K2H9.6!&W(S+/9HTV(4KT4GRI M`-\$H`6>HQC!@@+[9C92L]3ZG<[?M12[#9$CS&8NRQR+MX'V=3N93)^0QR*P M>O8J%2E73":2%U<`%HVU)D2E1PBR`.K.MFMZ4K267%;TS8:UK*!QY5 M*IG,IDO)9&6-,:,G!RA6ZJ50@X)&'(@E@)Q@1QIX@E%A&8((X!U;I;4K)M>%-8,/KIG,*N=J@<\OEZD#VV(I(?JI5*6'3B66Q& M*X8%2EV>)&[=+1KZ:,P25>I![&>@8/O;_D;S6`_Z)_TBY_UBQ]"_V3[4\_ZB M^0GEW#U;_*54]J.WT8['=O.U7+@=&=J>F^WW*> M(7Q=,=(?\YR[C]^'ZG[7O[^WH>.A^@F?;VS[_A^?O^'M^?OZ!$_BW_PN[A7[ M_G)V&[M]ZW[N?]GG7=+N![+_`+W0_=[_`+?HSB^Y];D'\-\GS\'ZN/T'8]_2 MI69M]XW!V6ND*/4)-L"G,.35ZU!&ENC6OR#/V3T*A M`G=ERN<N$CU=?JQKNI[1C1 M5T@J^T\IT]JQ.[+0J"`J(N?#.;X1G">BG$EUP1E&68;G.,%+4W"CNR1.D.SS M=Y`[@WG<7Y5LUHH.II@[ZWZ/LU7,<@#//R6)_(C2.^O&L^N<`F[!7 MA+@N';&::CM;[9V6]2]P1]"@__V3\_ ` end GRAPHIC 6 a071148004.jpg GRAPHIC begin 644 a071148004.jpg M_]C_X``02D9)1@`!`@``9`!D``#_[``11'5C:WD``0`$````/```_^X`#D%D M;V)E`&3``````?_;`(0`!@0$!`4$!@4%!@D&!08)"P@&!@@+#`H*"PH*#!`, M#`P,#`P0#`X/$`\.#!,3%!03$QP;&QL<'Q\?'Q\?'Q\?'P$'!P<-#`T8$!`8 M&A41%1H?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\? M'Q\?'Q\?'Q\?_\``$0@`+@!D`P$1``(1`0,1`?_$`($``0`"`P$!```````` M``````<%!@`#"`0!`0$`````````````````````$``!`P,"`P0%!@H+`0`` M```"`0,$$04&`!(A$P@/2TA<)"5)M5151?[Q=`*^+ ME?&/VE]>@SQ:=?']NY?@Z!$\U_\`W3=/\B+^Q30#^@S0-?F) M_P!@Z:?\>;_K30"F@S0-G5/_`.?^EOX)W[5=`)Z#-`SVP:^56\\$7;D3"\?1 M[M$X?/H!C09H)?\`E+^/_',17LD@?9RS% M5([+CC:NDB)55Y8D1(GSJF@:.H?37.^H>*8#,QFS//1H%D;COF^K;"[ZHJ;4 M,D545$K70%]UZ!]7[8#[DG&)9,QAWNNLH+H[>VH[%+=]&@HT6#,ES68,9DG9 MC[@LLL"G?)PRVB")\JDM-`Z=4\:RX.BN'VR3C]PB.8J,E;R^^T@,MH^YW%$Z MKNK7T:`*APY4V6S#B-$_*D&+3#+:;B,R6@B*)Z5707&Z=$^JMJM\FXW'&Y<6 M#$;5V3(<0$``'BI*N[07.SB1^5:]"**1%D,=!%.*JJ@-$305NS^7KK#=HPR8 MV.2&V3$3;*0H,*0EV*@N$*_BT%=S#IUFN'/BUD=I?@(:T:>,=S1K^BX-07^G M0>+^4OX_]SH.W14[5F75G)VVG#D1H$-B)RT52,PB$:`*"A'NWD.@)\9MV/\` M03'?O=E0A<.H]Z9(K79:H2Q@.T!K1!30=.^9',[_@&(X38<8N;]LDBPJ/.1G-A$TPTVVB$* MU*BDJJE=!L\IN?=3\HNEX;R";(NEBCLB02Y2;E"2I)0`;)_P"RA!;9%NLJ;[M%$%2.A$2C3T*[]"Z#H#-L@=RK&>J>-B@"EDCHRPI@ MJ5$HJ/$2E4D+W@DB4[*:#G+RLXE#E95.S2[ILLN(1RF&Z7`/$;55OC^@(D?T M)H&'K#GURN7EF6]W$`C2\F)H&(P;@VL.O*XV"\2W+R6ZEV5T%5Z'L1<1Z)R\ M[RAOQ%M@2G9MBM:K0'9*HC`.F*I0CW]UM?R4JN@)[_YCNK]WNKLX,@D6YLU] MW#A*C3+8UJ@H*)QI\I<5T%SOWF;,@9/WB5!`>4F7?P MHOHT'NZ@8EBT.Q-!;K)`CSYTV)#CO-,,-N"3SXHI-EM^L@U5-!LO[=TOV3RX MEMLMFFC9!9;*9=P<,^:\/-VLJ`'P$5&OSZ#WKBV2S6$@3)L2U6AP$\7$L[1- M.N$OUPYYK4`+Y0!"^=-!',8_C\+JA"&V6V/;V[3:7GWGH[0L[ED."T(FHHFY M$%M5[V@K.#QCE+?V'8G,/([.]=)3:HJ./G(ER19'MX>Y44HF@CI]L2SX&U9K MA!CPIURC'?,GAQ`1EH&8P"VQ$V_K'.6UWNVA:"X.V2',O^'XY+B@_"M5K?G2 M8KS8DVIJ#<9I"!4V+13->S@N@CH4&VA@6(QYD1D;$Q=3;GQ)+6\`]](!NJ%W M0$753ZW!.&@W9GTNMTB_P9T'$[)<+1%BN@[&DD$0$><,5YA(++B%M`>"^C00 M2X3TWNN(V:>.'VNV3[M$A!M6@)I4-7" MJJ_-QT$A>WF8+F4/VV*S>, MEBTS>'KFX=RB,D3B,$K3:--$XH@)DC*"JD*4T%QT!3>I>1LY-G@0+>,J0];X MS<=[GHWR659<%'2`P42VF1DJ"2DJ)2G9H-T>1(A95C"XY$:N["XT;;8@]X44 M81V.K;J;P*HE2B#VZ"+R1);MBRB3=4:CWR3,M[EWMY&9#%M0NBC+0NHV0N(8 MB9$H=W>1(JI306W%G[E)SZ]R+K%2WR4@PVH4)'.W@G+[SJDE*[J( ME43AH/-+$(A7V7`*-<\5>==&^VV?$::YI#8;/ 9;FR*(CRM%M(I"CWR1O=L^H/R(JZ"]Z#_V3\_ ` end GRAPHIC 7 a071148005.jpg GRAPHIC begin 644 a071148005.jpg M_]C_X``02D9)1@`!`@``9`!D``#_[``11'5C:WD``0`$````/```_^X`#D%D M;V)E`&3``````?_;`(0`!@0$!`4$!@4%!@D&!08)"P@&!@@+#`H*"PH*#!`, M#`P,#`P0#`X/$`\.#!,3%!03$QP;&QL<'Q\?'Q\?'Q\?'P$'!P<-#`T8$!`8 M&A41%1H?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\? M'Q\?'Q\?'Q\?_\``$0@`&0!]`P$1``(1`0,1`?_$`&T```,!``,!```````` M```````%!@-!K55_Z- MZJGMQ''K"16-30YQWK&)(CLELJ(2?.0*S^*^JH>W\=!HE;9UUI!9GULEJ9!D M#S8DL&+C9BON)"JHN@[.Z;[>Z>N@491EE#B]:-E=R4BQ''FHS9<2,B>?+@V` MB"$2JJ_X>=`WT!H#0&@-`:`T!H#0>09/8_8%5F^?Y;0U+S%/;V;55*RNK\'PMH/[U@V+F4W5R`N.9/-)''B!4\- MM`B"$#CKH"2>BHFWMNH5?76=N MX)E?8K_:=VT-HLBO+9M7'!)76'70:BM(G-1`"0$V';QZZ#B3(RO+NY>OY.2/ M+75LIV7:U6)JB\V(\%I7(DJ7^2C\[Q;^/Z$3;UWT%98=D]A9?F-WA_7<6'`9 MH'4C7.36"J\C;AIX2/'';D8D!I^>Z+M[:!WCN,=IU5E&FY3V(W/@-F7S0!K8 M<4'AX^!5W^2Q`>&,\AJV0O.C\39`2>4-#-..WOH&&/NO4^`U[UF\3C\"K M:=GR#(WB(VHZ$Z:DNYGNJ*OZKH,YZVPFRS+K#'+7(LCNV;&4,F<3E?8/1N03 M'OD`#XD?(6P04!/Z?.@E(<.`WVU?8['[%O*>JQ^`TLJ5,MVW5.6Z2&8B,T#' MBVWX+9%V7W3?;0=AKMK(BDR:I1?S>/&@4X3B/>M)25 M5&_=9:3CN1&XP(F@IMX39?70-*/J"@'.)&[S5=M!??\?`^G]+ZS7TN/Q_5X#\7#;;CPVX[; G>VV@^^@-`:`T!H#03G8G_3;']FO]X-!1Z`T!H#0&@-`:`T!H/__9 ` end EX-21 8 pnb071148_ex21.htm SUBSIDIARIES OF PNBC Exhibit 21 to Princeton National Bancorp, Inc. Form 10-K for fiscal year ended December 31, 2006

Exhibit 21

Subsidiary of Princeton National Bancorp, Inc.



 

 

Citizens First National Bank

Princeton National Bancorp, Inc.
owns 100 percent of the shares
Citizens First National Bank.






EX-23.1 9 pnb071148_ex23-1.htm CONSENT OF BKD, LLP Exhibit 23.1 to Princeton National Bancorp, Inc. Form 10-K for fiscal year ended December 31, 2006

Exhibit 23.1

 

 

 

 

Consent of Independent Registered Public Accounting Firm

 

 

The Board of Directors

Princeton National Bancorp, Inc.:

 

We consent to the incorporation by reference in the registration statements (Nos. 333-69019, 333-117663, 333-129484 and 333-133448) on Form S-8 of Princeton National Bancorp, Inc. of our reports dated March 2, 2007, with respect to the consolidated balance sheet of Princeton National Bancorp, Inc. and subsidiary as of December 31, 2006, and the related consolidated statements of income, comprehensive income, changes in stockholders’ equity, and cash flows for the year ended December 31, 2006, management’s assessment of the effectiveness of internal control over financial reporting as of December 31, 2006 and the effectiveness of internal control over financial reporting as of December 31, 2006, which reports appear in the December 31, 2006 annual report on Form 10-K of Princeton National Bancorp, Inc.

 

/s/BKD LLP

 

Decatur, Illinois

March 2, 2007

 

 


EX-23.2 10 pnb071148_ex23-2.htm CONSENT OF KPMG LLP Exhibit 23.2 to Princeton National Bancorp, Inc. Form 10-K for fiscal year ended December 31, 2006

Exhibit 23.2

 

 

 

 

Consent of Independent Registered Public Accounting Firm

 

The Board of Directors

Princeton National Bancorp, Inc

 

We consent to the incorporation by reference in the Registration Statements (No.’s 333-69019, 333-117663, 333-129484, 333-133448) on Form S-8 of Princeton National Bancorp, Inc. and subsidiary of our report dated March 13, 2006, with respect to the consolidated balance sheet of Princeton National Bancorp, Inc. and subsidiary as of December 31, 2005 and the related consolidated statements of income, comprehensive income, changes in stockholders’ equity and cash flows for each of the years in the two-year period ended December 31, 2005, which report appears in the December 31, 2006 annual report on Form 10-K of Princeton National Bancorp, Inc.

 

/s/ KPMG LLP

 

Chicago, Illinois

March 15, 2007


 


EX-31.1 11 pnb071148_ex31-1.htm CERTIFICATION OF CEO PURSUANT TO SECTION 302 Exhibit 31.1 to Princeton National Bancorp, Inc. Form 10-K for fiscal year ended December 31, 2006

Exhibit 31.1

I, Tony J. Sorcic, certify that:

 

 

 

 

 

1.

I have reviewed this annual report on Form 10-K of Princeton National Bancorp, Inc.;

 

 

 

 

 

2.

Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

 

 

 

 

3.

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

 

 

 

 

4.

The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

 

 

 

 

 

a)

Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

 

 

 

 

 

b)

Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

 

 

 

 

 

c)

Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

 

 

 

 

 

d)

Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

 

 

 

 

5.

The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors:

 

 

 

 

 

 

a)

all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

 

 

 

 

 

b)

any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.


 

 

/s/ Tony J. Sorcic

 

 

Tony J. Sorcic

 

President & Chief Executive Officer

 

 

 

March 15, 2007



EX-31.2 12 pnb071148_ex31-2.htm CERTIFICATION OF CFO PURSUANT TO SECTION 302 Exhibit 31.2 to Princeton National Bancorp, Inc. Form 10-K for fiscal year ended December 31, 2006

Exhibit 31.2

I, Todd D. Fanning, certify that:

 

 

 

 

 

1.

I have reviewed this annual report on Form 10-K of Princeton National Bancorp, Inc.;

 

 

 

 

 

2.

Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

 

 

 

3.

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

 

 

 

4.

The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

 

 

 

 

a)

Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

 

 

 

 

 

b)

Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

 

 

 

 

 

c)

Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

 

 

 

 

 

d)

Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

 

 

 

 

5.

The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors:

 

 

 

 

 

a)

all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

 

 

 

 

 

b)

any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.


 

 

/s/ Todd D. Fanning

 

 

Todd D. Fanning

 

Senior Vice-President & Chief Financial Officer

 

 

 

March 15, 2007



EX-32.1 13 pnb071148_ex32-1.htm CERTIFICATION OF CEO PURSUANT TO SECTION 906 Exhibit 32.1 to Princeton National Bancorp, Inc. Form 10-K for fiscal year ended December 31, 2006

Exhibit 32.1

CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Annual Report of Princeton National Bancorp, Inc. (“PNBC”) on Form 10-K for the period ended December 31, 2006 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I Tony J. Sorcic, President & Chief Executive Officer of PNBC, certify, pursuant to 18 U.S.C. section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002, that to the best of my knowledge:

 

 

(1)

The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

 

 

(2)

The information contained in the Report fairly represents, in all material respects, the financial condition and result of operations of PNBC.


 

 

/s/ Tony J. Sorcic

 

 

 

Tony J. Sorcic

 

President & Chief Executive Officer

 

 

 

March 15, 2007

 



EX-32.2 14 pnb071148_ex32-2.htm CERTIFICATION OF CFO PURSUANT TO SECTION 906 Exhibit 32.2 to Princeton National Bancorp, Inc. Form 10-K for fiscal year ended December 31, 2006

Exhibit 32.2

CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Annual Report of Princeton National Bancorp, Inc. (“PNBC”) on Form 10-K for the period ended December 31, 2006 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I Todd D. Fanning, Vice President & Chief Financial Officer of PNBC, certify, pursuant to 18 U.S.C. section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002, that to the best of my knowledge:

 

 

(1)

The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

 

 

(2)

The information contained in the Report fairly represents, in all material respects, the financial condition and result of operations of PNBC.


/s/ Todd D.Fanning

Todd D. Fanning
Senior Vice President & Chief Financial Officer

March 15, 2007


EX-99.1 15 pnb071148_ex99-1.htm REPORT OF MANAGEMENT ON INTERNAL CONTROL Exhibit 99.1 to Princeton National Bancorp, Inc. Form 10-K for fiscal year ended December 31, 2006

Exhibit 99.1

Report of Management on Internal Control over Financial Reporting.

          Management of Princeton National Bancorp, Inc. (“PNBC”) is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rules 13a-15(f) and 15d-15(f) under the Securities Exchange Act of 1934. PNBC’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with accounting principles generally accepted in the United States of America. Internal control over financial reporting includes those policies and procedures that:

 

 

 

 

-

pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of PNBC;

 

 

 

 

-

provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with accounting principles generally accepted in the United States of America;

 

 

 

 

-

provide reasonable assurance that receipts and expenditures of PNBC are being made only in accordance with authorization of management and directors of PNBC; and

 

 

 

 

-

provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of assets that could have a material effect on the consolidated financial statements.

          Internal control over financial reporting includes the controls themselves, monitoring and internal auditing practices and actions taken to correct deficiencies as identified.

          Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

          Management assessed the effectiveness of PNBC’s internal control over financial reporting as of December 31, 2006. Management based this assessment on criteria for effective internal control over financial reporting described in “Internal Control-Integrated Framework” issued by the Committee of Sponsoring Organizations of the Treadway Commission. Management’s assessment included an evaluation of the design of PNBC’s internal control over financial reporting and testing of the operational effectiveness of its internal control over financial reporting. Management reviewed the results of its assessment with the Audit Committee of the Board of Directors.

          Based on this assessment, management determined that, as of December 31, 2006, PNBC maintained effective internal control over financial reporting.

          BKD LLP, the independent registered public accounting firm, that audited and reported on the consolidated financial statements of PNBC included in this report, has issued an attestation report on management’s assessment of internal control over financial reporting as of December 31, 2006.


EX-99.2 16 pnb071148_ex99-2.htm REPORT OF INDEPENDENT REGISTERED PUBLIC ACCT. FIRM

Exhibit 99.2

 

 

(BKD LOGO)


Report of Independent Registered Public Accounting Firm

Audit Committee, Board of Directors and Stockholders
Princeton National Bancorp, Inc.
Princeton, Illinois

We have audited management’s assessment, included in the accompanying Management’s Report, that Princeton National Bancorp, Inc. maintained effective internal control over financial reporting as of December 31, 2006, based on criteria established in Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express an opinion on management’s assessment and an opinion on the effectiveness of the Company’s internal control over financial reporting based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. An audit includes obtaining an understanding of internal control over financial reporting, evaluating management’s assessment, testing and evaluating the design and operating effectiveness of internal control and performing such other procedures as we consider necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the company’s assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions or that the degree of compliance with the policies or procedures may deteriorate.

225 North Water Street, Suite 400     P.O. Box 1580     Decatur, IL 62525-1580     217 429-2411     Fax 217 429-6109

 

 

Beyond Your Numbers

(BKD WEBSITE)



In our opinion, management’s assessment that Princeton National Bancorp, Inc. maintained effective internal control over financial reporting as of December 31, 2006, is fairly stated, in all material respects, based on criteria established in Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Also in our opinion, Princeton National Bancorp, Inc. maintained, in all material respects, effective internal control over financial reporting as of December 31, 2006, based on criteria established in Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).

We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated financial statements of Princeton National Bancorp, Inc. and our report dated March 2, 2007 expressed an unqualified opinion thereon.

-s- BKD, LLP

Decatur, Illinois
March 2, 2007


GRAPHIC 17 a071148006.jpg GRAPHIC begin 644 a071148006.jpg M_]C_X``02D9)1@`!`@``9`!D``#_[``11'5C:WD``0`$````/```_^X`#D%D M;V)E`&3``````?_;`(0`!@0$!`4$!@4%!@D&!08)"P@&!@@+#`H*"PH*#!`, M#`P,#`P0#`X/$`\.#!,3%!03$QP;&QL<'Q\?'Q\?'Q\?'P$'!P<-#`T8$!`8 M&A41%1H?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\? M'Q\?'Q\?'Q\?_\``$0@`-@!D`P$1``(1`0,1`?_$`(T```("`P$!```````` M``````8'!0@#!`D``@$!`````````````````````!```0,"!0`%!0<.#04` M`````0(#!`4&`!$A$@ZS#?NMZOR5G)#$BO//=J>G(QVGT-JZ,\ MMF6`(EVOQ[;\94V3$@P(R,DKDRE)2V-Q"0"MY66I\^`R1+TXZ0MMB)7J0%J( M:9;:EQMQ).24I"5]9Z!@)2K7!0:,AMRKU*+36WB4M+EOML!:@,R$EQ2 M6^F/%K$&1(7ZC+4EE:U>XE*B3@)3`:M5JM.I-.D5*I2&XD"(V79,ET[4(0G4 MDDX!"HY%Y%YEK$FD\>.+MFRHBRU4;I<2>]/?`CC38HC4`'MD7)9%?51*^P(M1;0AX)0 MXEQ)0YJE25H)'5@#CZ>>0?HD^:WM)_?WWLO:G:*[UW/LMW=NTSW;=_7GGM]' MHP![SO>U7Y.Y6@<74&06J/&FIAR%)5Z#TH'XYY8'K)C@*"1Y03Y,!:JU;8H] MKV_"H-'8#$""V&FDC+-1'K+6>M:SZ2CUG`2N`@.0-;"N3]U3?DZ\!S*P#,YD MY*H=YPK0BTIF0V;?I+4"6N0E*0MY*$!79A*EDI!1TG+W,!,T&RKEHOA^OJL5 M:"[!B59^DMP`^DMN.!B42M80K)6SXP`'KP"HH=372JU3ZHA`<7`DLRDMDY!1 M9<"PDGS[,(@\P'(YD4V+G]5S`)[/]@Y M?K6?]G@&MP9.33O$A#-6R5(;!UZRX`YDX!D5J29+DFE=A#G16G5E08=;GLH5V8.>0<#OI#S8`(I%.=J=5A4 MUI24.SGVHS:U^J%.K"`3EU`JP&2H0:I0*Y(A20J)5*7)4TX`>!$_!5@%#G^Q\OUC/[S`//Q0\;U>S[_3?5&2MJF560B4F4T/T M:HI(6H'R;U)[1)\N8ZL!87A+G&@\C49IEQUN)=,9L"HTPG(K*="\QGZ[:ND@ M:IZ#U$@S\!!WYK8]Q?NR9\G7@.8^`8/*O)\:]H-J0HT%<1NVZ6U3UN.+"E/. M)0A*UA*1DE/Q>FN`BK2A27+4O66A!,>/3HJ'G.H*=J4;8/?V*^I@(VRCE>5! M/_(Q/SZ,`^_&1QIW"M1+ZI[646J91:J$C1,I"?BG#D/Z1M.T^=/GP"DXSNV= M`C7!::7`(5W0E0=BSDA,Q)W15D]6:LVR?A9GHP`6C?&EI[5"DK8<':-J&2@4 M'4$'H.F`->9^1XW(5[NW%&A+@,*CLQVV'%A:\FDG-2BD`:D]&`%.ZRO8/>^R M7W3O79=OD=G:=GNV9^7;K@.FU0 MHM!]"4NH*%;%L[U9Y*T);P`32N(O"=4D-F/?D@%SU4R)D:,K/SI>CMD>_@"B M'X6N`IBTMQ+FE25KT0EFH0EDZ9Z!+1STUP!Z>".,&>/Y]D4\KI]/J:VG)TUI MY"I;JV%AQM2W'`L:$=&W+IR&N`%:9X2N**=48L]FLU)3\-UE]H+DQMN]E6[T M@&1HI0&>`:/(M&MBZ;+JU!J\V.Q#FLE'>7'$`,N@@M.YJ(&:'`D_6P'."IP) M%,JYV'`U M66(SK*6RX0-DE*5M+/QZ4DJS/K[O-@-U'#?AKBP5S'ZG6Y+3<214#J`HL0YH M@/9)0PDY]X5MV])&HP#<^9W"?T-=E[+'S&V=^R[-_O7:Y[.UZ.\=OGZ'\+[7 MHTP#5P'L`L.5O_G_`#/T@^R1,R.1<_3LO-W?^\Y8"O5?M3P@S5ERDWK/I"OZ MH1)TEKIUT5* MEG7T4,59"NGX<%(^O@(]RC0$D`5V$OSA$[[,88#Y]D0/^MPOY$W_`"V`^D46 MFJ.1KT!&G243OL13@)"#:MNOD=YO.E1$ZY[F*LLZ=&B()&ONX!^>%6UZ?3[X MDRK?O2+6&TQ%)JU-CP:@VA32B.S47I+4=M*DN9;>DD;M.G`$,VT^*S2WU/WQ M-32S3:J5H[BK(4U=6298S[#?DW4,@/MCU>A@'9_X^^8?^W_,?NGXON'=/S>S #`?_9 ` end GRAPHIC 18 a071148007.jpg GRAPHIC begin 644 a071148007.jpg M_]C_X``02D9)1@`!`@``9`!D``#_[``11'5C:WD``0`$````9```_^X`#D%D M;V)E`&3``````?_;`(0``0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0("`@("`@("`@("`P,#`P,#`P,#`P$!`0$!`0$"`0$" M`@(!`@(#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,# M`P,#`P,#`P,#_\``$0@`$0`R`P$1``(1`0,1`?_$`'(```$$`P`````````` M``````8`!`<*"`D+`0$`````````````````````$``!`P0!`@(&"`<````` M```$!08'`0(#"`D`$A$4,18V-S@9(6$B8C2T9583)%5UA5<*$0$````````` M````````````_]H`#`,!``(1`Q$`/P"UQR:;P./51&UWA>&O5/)M=O%,X&N> MMF5_BJQ4?,]S*HMF5?E=_#HW:>IM2/`S!KKT\:ZA1QIPMEE*XJ9ZVAST9WU5 MY\MI7EMBZ-E)>V56Y'BYE-9ZMJ*D]Q/@C!.Z)(LYX]<+6W!3!A\O-'B!@;[A M-(JO)=!0*H]EMUJF+96MU>@!=,F)SB:W,#8/48]BU]Q>W6>*\'VT7\E8UQQ7VVK]J:8V;JHQ0PRGYFGA0+R'&[SS MPCL[Q?/7?[9901(5SZUFV,C:%-1!5I<3$]UVXT$5NK+%10@U!:RBR=E<8E$M M,_F\F,ZZHM;[J6^8J$WN7GAT39#0;3H>Z5M(R7"X\LA$YHB=.H\\)DWMMM1, MT4Y_2C(CCC7U.JM!Q6QVFL4)-=`U3$6RMA/@57RA78`3)W_1/QG12\5YE+KL MG-9*0R%/#:O-#7.772UU]L?T+\?]WH`CF.T8G/:1NZO;#:BYV/F MW$T+FW'/D#-25+LUL8R3FS8$T1SQTZ2 MWZU.&2798.,I77%+;8JB]HPH=M*]W001#?(#R`;H)*[K%K!HC",@+3]9$FP2 M.%#T*RDJ5C?7R;9L;T\+$+(M:28:R&%$"'+Z/10$)7>^H`AEPMQ=HE/#H.A9 MJUQ21VNZ8S_#>Z\*P&GNO>M=1Y&VGAG6=%68O@]D+J"WF>CL9G16,DN"XT$Z M-K6.F&$+@I%*GNBA1E/&VZE:@Z<'`KQ_.9HM)LNE.V#<:PUU*0[BI6<&S\W* M4Q/)JRTW0&;)46O22/76QRKL6/=JC6)Q:#WVAW66W]MM*DE^:`[5N$_CX5R2 MLY<7.6X8IURJ[,:,-);]$1Q%*9]<4#4YX!A`BJOV$NL*-P9.$M\:^2NI4FE: MW?3T#3Y(''_^RG_\"GRY_>4Y?A@_;WI]K?U;\;]?0;?.@US\D7NA2/[I=^=0 6.@(./#W)?Y0K\Z?T&?'0+H%T"Z#_V3\_ ` end GRAPHIC 19 a071148008.jpg GRAPHIC begin 644 a071148008.jpg M_]C_X``02D9)1@`!`@``9`!D``#_[``11'5C:WD``0`$````9```_^X`#D%D M;V)E`&3``````?_;`(0``0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0("`@("`@("`@("`P,#`P,#`P,#`P$!`0$!`0$"`0$" M`@(!`@(#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,# M`P,#`P,#`P,#_\``$0@`%0!0`P$1``(1`0,1`?_$`&\```(#`0`````````` M``````@)``8*!P$!`0````````````````````$0```&`@`%!``'`0$````` M``(#!`4&!P$($A46%PD`$1,4,4$B(R48&28*$0$``@,!```````````````` M`4$1(6%Q_]H`#`,!``(1`Q$`/P#0A'-H=M/(98#?'J&V$@WC[J"9QB66-KF8 MZUFDM[NO:EJN`R^26^HIRM:Y3TY;LLE4A;T5&CF%6N88_/I M*Z0]H/>'-&8W$*8\60C"89D2[)8`-J[]LXG2UY:X4,K:R7>3WZ9:TA<7%3)& MR.,]75)2\(,E<]M:5JG$HTL3*@=5[0TDDY$GPP'C_I/9.Q7R6*82_LLZM+6$5@,Z*!?46D(EHXILC'H^HK9-)DS@#)(2$[HH M^X$"@G`#0A."$!T#IQ0^M=TQ/473[;?<>@MI;+IF76[!\.5I6)M!4$9BM9R: M#L;A-K8J:X)2_0XMMDKBM)96\CY&D*\):PI$:48G,S@&(:);.2S9NJ)FILV' M)8)=-&739VM]UL32,XR+J[%J9X*;5(G)YH&MZ">@GH)Z#&E?%F>-#=3R>[7H-Z=UI]IO,*8F$7T*JZE8K>\SU\5 MW94$<3,EIS)ZM)U2,Z%.5!K)N67<#=@IS;@*$3"088:,)Q0_0-+\*C76%7R3 M=[7#3X8IEX[*=M.#..M5P!>5,P0/MLS]DD2[:VKV"QE)HC+&8*MGS(W*2W(8 ME1A2J0GH_N*"TQ6"@63L;XY-N_*WY%-FMN>9UZCJ?3*TF_4BA]8-D&FTV"D- MG8A#61FE5Q+[`D$&RV2Q37SC8CX4-*04A=FET&C+0JSV68UG M+*U2ZF..E,CUXG"JH)50Y;!'6Z`M2E`T-3\T26FY'#6QFB<[J:5,SV4J:71* MC0'&8R8!2C2G@&7Z!;33L=4.J&__`)#]H]NKEJ\U]L5MI6@]**P@]HQ*SKHF M]7TY%GQ]F-7US3<7>5,R36'+[[FJLD;,J1$'*73!'"9@&1F>@,_QL5Y.J4I& MR+*V&*;:UF^X6UEH;*IJY=A(FEUK5+?+LT!K2H9.6!&W(S+/9HTV(4KT4GRI M`-\$H`6>HQC!@@+[9C92L]3ZG<[?M12[#9$CS&8NRQR+MX'V=3N93)^0QR*P M>O8J%2E73":2%U<`%HVU)D2E1PBR`.K.MFMZ4K267%;TS8:UK*!QY5 M*IG,IDO)9&6-,:,G!RA6ZJ50@X)&'(@E@)Q@1QIX@E%A&8((X!U;I;4K)M>%-8,/KIG,*N=J@<\OEZD#VV(I(?JI5*6'3B66Q& M*X8%2EV>)&[=+1KZ:,P25>I![&>@8/O;_D;S6`_Z)_TBY_UBQ]"_V3[4\_ZB M^0GEW#U;_*54]J.WT8['=O.U7+@=&=J>F^WW*> M(7Q=,=(?\YR[C]^'ZG[7O[^WH>.A^@F?;VS[_A^?O^'M^?OZ!$_BW_PN[A7[ M_G)V&[M]ZW[N?]GG7=+N![+_`+W0_=[_`+?HSB^Y];D'\-\GS\'ZN/T'8]_2 MI69M]XW!V6ND*/4)-L"G,.35ZU!&ENC6OR#/V3T*A M`G=ERN<N$CU=?JQKNI[1C1 M5T@J^T\IT]JQ.[+0J"`J(N?#.;X1G">BG$EUP1E&68;G.,%+4W"CNR1.D.SS M=Y`[@WG<7Y5LUHH.II@[ZWZ/LU7,<@#//R6)_(C2.^O&L^N<`F[!7 MA+@N';&::CM;[9V6]2]P1]"@__V3\_ ` end
-----END PRIVACY-ENHANCED MESSAGE-----