FORM 10-Q
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2002
Commission File No. 0-20050
PRINCETON NATIONAL BANCORP, INC.
(Exact name of registrant as specified in its charter)
DELAWARE 36-32110283
(State or other jurisdiction (I.R.S. Employer Identification No.)
of incorporation or organization)
606 S. Main Street, Princeton, IL 61356
(Address of principal executive offices and Zip Code)
(815) 875-4444
(Registrant's telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.
Yes X No
-------- ---------
As of April 22, 2002, the registrant had outstanding 3,304,440 shares of
its $5 par value common stock.
Page 1 of 15 pages
PART I: FINANCIAL INFORMATION
The unaudited consolidated financial statements of Princeton National
Bancorp, Inc. and Subsidiary and management's discussion and analysis of
financial condition and results of operations are presented in the schedules as
follows:
Schedule 1: Consolidated Balance Sheets
Schedule 2: Consolidated Statements of Income and Comprehensive Income
Schedule 3: Consolidated Statements of Stockholders' Equity
Schedule 4: Consolidated Statements of Cash Flows
Schedule 5: Notes to Consolidated Financial Statements
Schedule 6: Management's Discussion and Analysis of
Financial Condition and Results of Operations
PART II: OTHER INFORMATION
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
(a) Exhibits :
None.
(b) No reports on Form 8-K were filed by the Corporation for the quarter
ended March 31, 2002.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
PRINCETON NATIONAL BANCORP, INC.
Date: May 13, 2002 By Tony J. Sorcic
----------------------------------------------
Tony J. Sorcic
President & Chief Executive Officer
Date: May 13, 2002 By Todd D. Fanning
----------------------------------------------
Todd D. Fanning
Vice-President & Chief Financial Officer
2
PRINCETON NATIONAL BANCORP, INC. AND SUBSIDIARY Schedule 1
CONSOLIDATED BALANCE SHEETS
(unaudited)
(dollars in thousands, except share data)
MARCH 31, December 31,
2002 2001
--------- ---------
ASSETS
Cash and due from banks $ 8,927 $ 16,740
Interest-bearing deposits with financial institutions 5,849 6,586
Federal funds sold 10,870 10,400
--------- ---------
Total cash and cash equivalents 25,646 33,726
Loans held for sale, at lower of cost or market 5,715 8,490
Investment securities:
Available-for-sale, at fair value 133,602 128,605
Held-to-maturity, at amortized cost 13,766 16,055
--------- ---------
Total investment securities 147,368 144,660
--------- ---------
Loans:
Gross loans, net of unearned interest 338,087 333,399
Allowance for loan losses (2,434) (2,300)
--------- ---------
Net loans 335,653 331,099
--------- ---------
Premises and equipment, net of accumulated depreciation 13,686 13,766
Bank-owned life insurance 12,668 12,452
Interest receivable 4,634 5,799
Goodwill, net of accumulated amortization 3,169 3,218
Intangible assets, net of accumulated amortization 720 668
Other assets 1,406 1,447
--------- ---------
TOTAL ASSETS $ 550,665 $ 555,325
========= =========
LIABILITIES
Deposits:
Demand $ 49,510 $ 58,378
Interest-bearing demand 122,616 116,587
Savings 62,371 51,966
Time 242,159 254,807
--------- ---------
Total deposits 476,656 481,738
Borrowings:
Customer repurchase agreements 11,192 12,217
Advances from Federal Home Loan Bank 6,258 6,451
Interest-bearing demand notes issued to the U.S. Treasury 2,400 377
Notes payable 1,500 1,550
--------- ---------
Total borrowings 21,350 20,595
Other liabilities 4,770 5,492
--------- ---------
TOTAL LIABILITIES 502,776 507,825
--------- ---------
STOCKHOLDERS' EQUITY
Common stock: $5 par value, 7,000,000 shares
authorized; 4,139,841 issued 20,699 20,699
Surplus 6,433 6,416
Retained earnings 33,020 31,937
Accumulated other comprehensive income (loss), net of tax (182) 537
Less: Cost of 834,359 treasury shares at March 31, 2002
and 835,831 treasury shares at December 31, 2001 (12,081) (12,089)
--------- ---------
TOTAL STOCKHOLDERS' EQUITY 47,889 47,500
--------- ---------
TOTAL LIABILITIES AND
STOCKHOLDERS' EQUITY $ 550,665 $ 555,325
========= =========
SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
3
PRINCETON NATIONAL BANCORP, INC. AND SUBSIDIARY Schedule 2
CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)
(DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)
For the Three Months
Ended March 31
2002 2001
---------- ----------
INTEREST INCOME:
Interest and fees on loans $ 6,281 $ 7,453
Interest and dividends on investment securities 1,911 1,751
Interest on federal funds sold 35 53
Interest on interest-bearing time deposits in other banks 25 25
---------- ----------
Total interest income 8,252 9,282
INTEREST EXPENSE:
Interest on deposits 3,448 4,417
Interest on borrowings 143 483
---------- ----------
Total interest expense 3,591 4,900
---------- ----------
NET INTEREST INCOME 4,661 4,382
Provision for loan losses 225 50
---------- ----------
NET INTEREST INCOME AFTER PROVISION
FOR LOAN LOSSES 4,436 4,332
NON-INTEREST INCOME:
Trust & farm management fees 303 328
Service charges on deposit accounts 671 521
Service charges on loans 43 106
Other service charges 302 240
Gain on sales of securities available-for-sale 40 95
Brokerage fee income 179 86
Mortgage banking income 271 153
Other operating income 84 138
---------- ----------
Total non-interest income 1,893 1,667
NON-INTEREST EXPENSE:
Salaries and employee benefits 2,441 2,250
Occupancy 298 275
Equipment expense 356 309
Federal insurance assessments 53 49
Goodwill amortization 49 106
Intangible assets amortization 3 3
Data processing 184 151
Other operating expense 851 871
---------- ----------
Total non-interest expense 4,235 4,014
---------- ----------
INCOME BEFORE INCOME TAXES 2,094 1,985
Income tax expense 576 506
---------- ----------
NET INCOME $ 1,518 $ 1,479
========== ==========
NET INCOME PER SHARE:
Basic 0.46 0.44
Diluted 0.46 0.44
Basic weighted average shares outstanding 3,304,440 3,400,011
Diluted weighted average shares outstanding 3,317,809 3,400,698
SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
4
PRINCETON NATIONAL BANCORP, INC. AND SUBSIDIARY Schedule 2
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(UNAUDITED)
(DOLLARS IN THOUSANDS)
For the Three Months
Ended March 31
2002 2001
------- -------
Net Income 1,518 $ 1,479
Other comprehensive income (loss), net of tax
Unrealized holding gain (loss) arising during the period (693) 618
Less: Reclassification adjustment for realized gains
included in net income (25) (58)
------- -------
Other comprehensive income (loss) (718) 560
------- -------
Comprehensive income 800 $ 2,039
======= =======
SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
5
PRINCETON NATIONAL BANCORP, INC. AND SUBSIDIARY Schedule 3
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
(UNAUDITED)
(DOLLARS IN THOUSANDS)
For the Three Months Ended
Ended March 31
2002 2001
-------- --------
Balance, January 1 $ 47,500 $ 47,476
Net income 1,518 1,479
Cash dividends ($0.13 per share in 2002, and $.10 per share in 2001) (429) (349)
Other comprehensive income (loss), net of tax (718) 560
Purchases of treasury stock (0 shares in 2002, and 156,000 shares in 2001) 0 (2,438)
Sales of treasury stock (1,028 shares in 2002, and 806 shares in 2001 18 12
-------- --------
Balance, March 31 $ 47,889 $ 46,740
======== ========
SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
6
PRINCETON NATIONAL BANCORP, INC. AND SUBSIDIARY Schedule 4
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
(DOLLARS IN THOUSANDS) For the Three Months
Ended March 31
2002 2001
-------- --------
OPERATING ACTIVITIES:
Net income $ 1,518 $ 1,479
Adjustments to reconcile net income to net
cash provided by (used in) operating activities:
Depreciation 298 292
Provision for loan losses 225 50
Amortization of goodwill 3 3
Amortization of other intangible assets 49 106
Amortization of premiums on investment
securities, net of accretion 158 (21)
Gain on securities transactions, net (40) (95)
Gain on sale of premises and equipment 0 (122)
FHLB stock dividends (24) (30)
Loans originated for sale (7,706) (1,929)
Proceeds from sales of loans originated for sale 10,481 2,742
(Decrease) increase in interest payable (541) 338
Decrease in interest receivable 1,165 1,289
Increase in other assets (230) (97)
Increase (decrease) in other liabilities 276 (1,171)
-------- --------
NET CASH PROVIDED BY OPERATING ACTIVITIES 5,632 2,834
-------- --------
INVESTING ACTIVITIES:
Proceeds from sales of investment securities available-for-sale 1,308 7,041
Proceeds from maturities of investment securities available-for-sale 11,993 8,083
Purchase of investment securities available-for-sale (17,920) (18,713)
Proceeds from maturities of investment securities held-to-maturity 1,079 531
Purchase of investment securities held-to-maturity (437) (250)
Proceeds from sales of premises and equipment 0 175
Net (increase) decrease in loans (4,779) 2,169
Purchases of premises and equipment (218) (956)
-------- --------
NET CASH USED IN INVESTING ACTIVITIES (8,974) (1,920)
-------- --------
FINANCING ACTIVITIES:
Net (decrease) increase in deposits (5,082) 10,529
Net increase (decrease) in borrowings 755 (4,254)
Dividends paid (429) (349)
Purchases of treasury stock 0 (2,438)
Sales of treasury stock 18 12
-------- --------
NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES (4,738) 3,500
-------- --------
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS (8,080) 4,414
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 33,726 18,979
-------- --------
CASH AND CASH EQUIVALENTS AT MARCH 31 $ 25,646 $ 23,393
======== ========
------------------------------------------------------------------------------------------------
Supplemental disclosures of cash flow information:
Cash paid during the period for:
Interest $ 4,132 $ 4,562
Income taxes $ 125 $ 825
SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
7
Schedule 5
PRINCETON NATIONAL BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
The accompanying unaudited consolidated financial statements have been prepared
in accordance with the instructions to Form 10-Q and do not include all of the
information required by accounting principles generally accepted in the United
States of America for complete financial statements and related footnote
disclosures. In the opinion of management, all adjustments (consisting only of
normal recurring accruals) considered for a fair presentation of the results for
the interim period have been included. For further information, refer to the
consolidated financial statements and notes included in the Registrant's 2001
Annual Report on Form 10-K. Results of operations for interim periods are not
necessarily indicative of the results that may be expected for the year. Certain
amounts in the 2001 consolidated financial statements have been reclassified to
conform to the 2002 presentation.
(1) EARNINGS PER SHARE CALCULATION
-----------------------------------
The following table sets forth the computation of basic and diluted
earnings per share for the periods indicated (in thousands, except share data):
Three Months Ended
March 31,
2002 2001
---------- ----------
Numerator:
Net income $ 1,518 $ 1,479
Denominator:
Basic earnings per share-
weighted average shares 3,304,440 3,400,011
Effect of dilutive securities-
stock options 13,369 687
---------- ----------
Diluted earnings per share-
adjusted weighted average
shares 3,317,809 3,400,698
Net income per share:
Basic $ 0.46 $ 0.44
Diluted $ 0.46 $ 0.44
8
(2) IMPACT OF NEW ACCOUNTING STANDARDS
In July 2001, the FASB issued Statement 141, "Business Combinations"
(FAS 141) and Statement 142, "Goodwill and Other Intangible Assets" (FAS 142).
FAS 141 required that all business combinations initiated after June 30, 2001 be
accounted for under the purchase method and addresses the initial recognition
and measurement of goodwill and other intangible assets acquired in a business
combination. FAS 142 addresses the initial recognition and measurement of
intangible assets acquired outside of a business combination and the accounting
for goodwill and other intangible assets subsequent to their acquisition. FAS
142 provides that intangible assets with finite useful lives be amortized and
that goodwill and intangible assets with indefinite lives will not be amortized,
but will rather be tested at least annually for impairment. As required under
FAS 142, the Company adopted FAS 142 effective January 1, 2002. The balance of
goodwill, net of accumulated amortization, totaled $3,218,000 at December 31,
2001. Of this amount, $1,355,000, which had annual amortization of $226,000,
will no longer be amortized. The remaining balance of $1,863,000 relates to
branch acquisitions and, in accordance with the pronouncement, will continue to
be amortized. The amortization expense for the first quarter of 2002 was $49,000
and will be approximately $147,000 for the remainder of 2002. The amortization
expense will be approximately $196,000 for each of the next five years.
The following is a summary of net income and earnings per share for the
three months ended March 31, 2002 and 2001, as adjusted to remove the
amortization of goodwill:
For the Quarter Ended March 31,
-------------------------------
(in thousands, except per share data) 2002 2001
Net Income As Reported $ 1,518 $ 1,479
Add back goodwill amortization 0 57
Net income as adjusted $ 1,518 $ 1,536
Basic Earnings Per Share As Reported $ 0.46 $ 0.44
Add back goodwill amortization .00 0.01
Net income as adjusted $ 0.46 $ 0.45
Diluted Earnings Per Share As Reported $ 0.46 $ 0.44
Add back goodwill amortization .00 0.01
Net income as adjusted $ 0.46 $ 0.45
The following table summarizes the Corporation's intangible assets,
which are subject to amortization, as of March 31, 2002:
As of March 31, 2002
Gross Carrying Accumulated
Amount Amortization
---------- ----------
Mortgage servicing rights $ 1,350 $ (705)
Other intangible assets 160 (85)
---------- ----------
Total $ 1,510 $ (790)
========== ==========
9
AGGREGATE AMORTIZATION EXPENSE:
For the Quarter Ended March 31, 2002 $ 64
ESTIMATED AMORTIZATION EXPENSE:
For the Nine Months Ended December 31, 2002 $ 154
For the Year Ended December 31, 2003 $ 163
For the Year Ended December 31, 2004 $ 123
For the Year Ended December 31, 2005 $ 87
For the Year Ended December 31, 2006 $ 60
For the Year Ended December 31, 2007 $ 46
10
Schedule 6
PRINCETON NATIONAL BANCORP, INC. AND SUBSIDIARY
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2002
The following discussion provides information about Princeton National
Bancorp, Inc.'s ("PNBC" or the "Corporation") financial condition and results of
operations for the three months ended March 31, 2002. This discussion should be
read in conjunction with the attached consolidated financial statements and note
thereto. Certain statements in this report constitute "forward-looking
statements" within the meaning of Section 27A of the Securities Act of 1933 and
Section 21E of the Securities Exchange Act of 1934, including, but not limited
to those statements that include the words "believes", "expects", "anticipates",
"estimates", or similar expressions. PNBC cautions that such forward-looking
statements involve risks and uncertainties that may cause actual results to
differ materially from those expressed or implied. Such risks and uncertainties
include potential change in interest rates, competitive factors in the financial
services industry, general economic conditions, the effect of new legislation,
and other risks detailed in documents filed by the Corporation with the
Securities and Exchange Commission from time to time.
RESULTS OF OPERATIONS
---------------------
Net income for the first quarter of 2002 was $1,518,000, or basic and
diluted earnings per share of $0.46, as compared to net income of $1,479,000 in
the first quarter of 2001, or basic and diluted earnings per share of $0.44.
This represents an increase of $39,000 (2.6%) or $.02 per basic share (4.6%).
Net income for the first quarter of 2002 was positively impacted by the
discontinuing of a portion of the Corporation's goodwill (consistent with the
provisions of FAS 142) of $57,000. Additionally, net income for the first
quarter of 2001 includes a gain on sale of premises of $122,000. The annualized
return on average assets and return on average equity were 1.12% and 12.87%,
respectively, for the first quarter of 2002, compared with 1.16% and 12.90% for
the first quarter of 2001.
Net interest income before provision for loan losses was $4,661,000 for
the first quarter of 2002, compared to $4,382,000 for the first quarter of 2001
(an increase of $279,000 or 6.4%). This increase is a result of both an increase
in average interest-earning assets and an improving net interest margin. For the
three months ended March 31, 2002, average interest-earning assets were $497.0
million compared to $476.7 million for the three months ended March 31, 2001.
Additionally, the net yield on interest-earning assets (on a fully taxable
equivalent basis) increased from 3.95% in the first quarter of 2001 to 4.06% in
the first quarter of 2002.
11
PNBC recorded a loan loss provision of $225,000 in the first quarter of
2002 compared to $50,000 in the first quarter of 2001. The provision expense
taken each quarter is determined by the risk characteristics of the loan
portfolio, as well as the net charge-off activity for the quarter.
Non-interest income totaled $1,893,000 for the first quarter of 2002,
as compared to $1,667,000 during the first quarter of 2001, an increase of
$226,000 (or 13.6%). The majority of the increase is a result of service charges
on deposit accounts increasing $150,000 (or 28.8%). Also, brokerage fee income
increased by $93,000 (108.1%) from the first quarter of 2001 to the first
quarter of 2002, and mortgage banking income increased $118,000 (77.1%) over the
same period. These increases more than offset decreases in other categories of
non-interest income: gains on sales of securities available-for-sale $55,000
(57.9%); service charges on loans $63,000 (59.4%); other operating income
$54,000 (39.1%); and trust & farm management fees $25,000 (7.6%). Additionally,
PNBC recorded a $122,000 gain from the sale of the subsidiary bank's downtown
Oglesby branch building during the first quarter of 2001.
Total non-interest expense for the first quarter of 2002 was
$4,235,000, an increase of $221,000 (or 5.5%) from $4,014,000 in the first
quarter of 2001. The largest increase was in salaries/employee benefits, which
increased $191,000 (or 4.8%), partially the result of adding the Huntley office
location in February, 2001. Equipment and data processing expenses also
increased from the first quarter of 2001 to the first quarter of 2002 by $47,000
(15.2%) and $33,000 (21.9%), respectively.
INCOME TAXES
------------
Income tax expense totaled $576,000 for the first quarter of 2002, as
compared to $506,000 for the first quarter of 2001. Additionally, PNBC also
recognized a tax benefit of approximately $90,000 from the previously mentioned
sale of the Oglesby facility in the first quarter of 2001. As a result, the
effective tax rate was 27.5% for the three months ended March 31, 2002 compared
to 25.5% for the same period in 2001.
ANALYSIS OF FINANCIAL CONDITION
-------------------------------
Total assets at March 31, 2002 decreased to $550,665,000 from
$555,325,000 at December 31, 2001 (a decrease of $4.7 million or 0.8%). Total
deposits at March 31, 2002 decreased to $476,656,000 from $481,738,000 from
December 31, 2001 (a decrease of $5.1 million or 1.1%). This decrease is
attributable to seasonal deposit growth at the end of 2001, followed by a normal
drop in the first three months of the new year. In comparing categories of
deposits at March 31, 2002 to the December 31, 2001 totals, two categories had
increasing balances: savings deposits (increase of $10.4 million or 20.0%), and
interest-bearing demand deposits (increase of $6.0 million or 5.2%), while two
categories had decreasing balances: demand deposits (decrease of $8.9 million or
15.2%), and time deposits (decrease of $12.6 million or 5.0%). Borrowings,
consisting of customer repurchase agreements, notes payable, treasury, tax, and
loan ("TT&L") deposits, federal funds purchased, and Federal Home Loan Bank
advances, increased from $20,595,000 at December 31, 2001 to $21,350,000 at
March 31, 2002 (increase of $755,000 or 3.7%). Investments totaled $147,368,000
at March 31, 2002, compared to $144,660,000 at December 31, 2001 (an increase of
$2.7 million or 1.9%).
Loan demand rebounded slightly during the first quarter of 2002. Loan
balances, net of unearned interest, increased to $343,802,000 at March 31, 2002,
compared to $341,889,000 at December 31, 2001 (an increase of $1.9 million or
0.6%). Non-performing loans totaled $6,339,000 or 1.84% of net loans at March
12
31, 2002, as compared to $5,718,000 or 1.72% of net loans at December 31, 2001.
For the three months ended March 31, 2002, the subsidiary bank charged
off $178,000 of loans and had recoveries of $87,000, compared to charge-offs of
$194,000 and recoveries of $80,000 during the three months ended March 31, 2001.
The allowance for loan losses 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 credits, and such other
factors that, in management's reasonable judgment, warrant consideration. The
adequacy of the allowance is monitored monthly. At March 31, 2002, the allowance
was $2,434,000 which is 38.4% of non-performing loans and 0.71% of total loans,
compared with $2,300,000 which was 40.2% of non-performing loans and 0.67% of
total loans at December 31, 2001.
At March 31, 2002, impaired loans totaled $5,578,000 compared to
$2,014,000 at December 31, 2001, all of which related to impaired loans which do
not have a specific allowance, as the carrying value of the loans is less than
the discounted present value of expected future cash flows or collateral value.
Loans 90 days or more past due and still accruing interest at March 31, 2002
were $6,000, compared to $42,000 at December 31, 2001.
Although the balances of non-performing and impaired loans have
increased from the level of prior years, the total is concentrated to a few
credits that management believes will not result in any losses to the
Corporation. In fact, there are no specific loan loss reserves for any of the
non-performing or impaired loans as of March 31, 2002. PNBC's management
analyzes the allowance for loan losses monthly and believes the current level of
allowance adequate to meet probable losses as of March 31, 2002.
CAPITAL RESOURCES
-----------------
Federal regulations require all financial institutions to evaluate
capital adequacy by the risk-based capital method, which makes capital
requirements more sensitive to the differences in the level of risk assets. At
March 31, 2002 and December 31, 2001, total risk-based capital of PNBC was
12.34%of total risk-weighted assets. The Tier 1 capital ratio increased from
8.10% at December 31, 2001, to 8.21% at March 31, 2002. Total stockholders'
equity to total assets at March 31, 2002 increased to 8.70% from 8.55% at
December 31, 2001.
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 include cash flow from the repayment of loans.
Major uses of cash include the origination of loans and purchase of investment
securities. Cash flows used for investing and financing activities, offset by
those provided by operating activities, resulted in a net decrease in cash and
cash equivalents of $8,080,000 from December 31, 2001 to March 31, 2002. This
decrease was due to a net decrease in deposits and a net increase in loans. For
more detailed information, see PNBC's Consolidated Statements of Cash Flows.
13
LEGAL PROCEEDINGS
-----------------
There are various claims pending against PNBC's subsidiary bank,
arising in the normal course of business. Management believes, based upon
consultation with legal counsel, that liabilities arising from these
proceedings, if any, will not be material to PNBC's financial condition.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
----------------------------------------------------------
There has been no material change in market risk since December 31,
2001, as reported in PNBC's 2001 Annual Report on Form 10-K.
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.
14
PRINCETON NATIONAL BANCORP, INC. AND SUBSIDIARY
The following table sets forth (in thousands) details of average balances,
interest income and expense, and resulting annualized rates for the Corporation
for the periods indicated, reported on a fully taxable equivalent basis, using a
tax rate of 34%.
------------------------------------------------------------------------------------
THREE MONTHS ENDED, MARCH 31, 2002 Three Months Ended, March 31, 2001
------------------------------------------------------------------------------------
AVERAGE YIELD/ Average Yield/
BALANCE INTEREST COST Balance Interest Cost
--------------- ------------- ---------- --------------- ------------- --------
AVERAGE INTEREST-EARNING ASSETS
Interest-bearing deposits $6,585 $25 1.54% $1,971 $25 5.14%
Taxable investment securities 97,050 1,307 5.46% 81,283 1,273 6.35%
Tax-exempt investment securities 48,524 915 7.64% 38,200 723 7.68%
Federal funds sold 8,759 35 1.62% 3,882 53 5.54%
Net loans 336,113 6,287 7.59% 351,329 7,470 8.62%
--------------- ------------- --------------- -------------
Total interest-earning assets 497,030 8,569 6.99% $476,665 9,544 8.12%
--------------- ------------- --------------- -------------
Average non-interest earning assets 51,551 40,204
--------------- ---------------
Total average assets $548,581 $516,869
=============== ===============
AVERAGE INTEREST-BEARING LIABILITIES
Interest-bearing demand deposits $118,822 539 1.84% $91,216 556 2.47%
Savings deposits 56,452 200 1.44% $46,715 230 2.00%
Time deposits 246,246 2,710 4.46% 248,881 3,631 5.92%
Interest-bearing demand notes
issued to the U.S. Treasury 1,370 7 1.98% 1,012 13 5.21%
Federal funds purchased and
securities repurchase agreements 11,913 33 1.14% 19,129 243 5.15%
Advances from Federal Home Loan Bank 6,425 88 5.58% 12,197 185 6.15%
Borrowings 1,550 15 3.81% 1,847 42 9.22%
--------------- ------------- --------------- -------------
Total interest-bearing liabilities 442,780 3,591 3.29% 420,997 4,900 4.72%
--------------- ------------- --------------- -------------
Net yield on average interest-earning assets $4,978 4.06% $4,644 3.95%
============= =============
Average non-interest-bearing liabilities 57,973 49,365
Average stockholders' equity 47,829 46,507
--------------- ---------------
Total average liabilities and
stockholders' equity $548,581 $516,869
=============== ===============
15