-----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, P6Kat87HqxlgC5K6nOQEH3gjxfq/SpAsb014rsixLeqcXs8ggstaVZqnozRcVxeN 9kwzKLAmf98nran8yRBKPQ== 0000912057-01-538910.txt : 20020410 0000912057-01-538910.hdr.sgml : 20020410 ACCESSION NUMBER: 0000912057-01-538910 CONFORMED SUBMISSION TYPE: 10QSB PUBLIC DOCUMENT COUNT: 1 CONFORMED PERIOD OF REPORT: 20010930 FILED AS OF DATE: 20011113 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CORNERSTONE BANCSHARES INC CENTRAL INDEX KEY: 0001038773 STANDARD INDUSTRIAL CLASSIFICATION: NATIONAL COMMERCIAL BANKS [6021] IRS NUMBER: 621175427 STATE OF INCORPORATION: TN FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10QSB SEC ACT: 1934 Act SEC FILE NUMBER: 000-30497 FILM NUMBER: 1782144 BUSINESS ADDRESS: STREET 1: 4154 RINGGOLD RD CITY: CHATTANOOGA STATE: TN ZIP: 37412-416 BUSINESS PHONE: 4236982454 MAIL ADDRESS: STREET 1: 4154 RINGGOLD RD CITY: CHATTANOOGA STATE: TN ZIP: 37412-0416 FORMER COMPANY: FORMER CONFORMED NAME: EAST RIDGE BANCSHARES INC DATE OF NAME CHANGE: 19970507 10QSB 1 a2063222z10qsb.htm FORM 10QSB Prepared by MERRILL CORPORATION
QuickLinks -- Click here to rapidly navigate through this document

U.S. Securities and Exchange Commission
Washington, D.C. 20549

FORM 10-QSB

(Mark One)


/x/

QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2001

/ / TRANSITION REPORT PURSUANT SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

For the transition period from                to               

Commission file number 000-30497

CORNERSTONE BANCHSHARES, INC.
(Exact name of small business issuer as specified in its charter)

Tennessee
(State of other jurisdiction of
incorporation or organization)
  62-1175427
(IRS Employer Identification No.)

5319 Highway 153
Chattanooga, Tennessee 37343
(Address of principal executive offices)

(423) 385-3000
(Issuer's telephone number)

    Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 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 / /

APPLICABLE ONLY TO CORPORATE ISSUERS

    The aggregate market value of the Registrant's outstanding Common Stock held by nonaffiliates of the Registrant on September 30, 2001 was approximately $16,031,171. There were 1,233,167 shares of Common Stock outstanding as of September 30, 2001.

    Transitional Small Business Disclosure Format (check one):

        Yes / /  No /x/





NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
CORNERSTONE BANCSHARES

PRESENTATION OF FINANCIAL INFORMATION

    The 2001 financial information in this report has not been audited. The information included herein should be read in conjunction with the notes to consolidated financial statements included in the 2000 Annual Report to Shareholders which was furnished to each shareholder of the Company in March 2001. The consolidated financial statements presented herein conform to generally accepted accounting principles and to general industry practices.

Consolidation

    The accompanying consolidated financial statements include the accounts of Cornerstone Bancshares Inc. and its sole subsidiary Cornerstone Community Bank.

    Substantially all intercompany transactions, profits and balances have been eliminated.

Accounting Policies

    During interim periods, Cornerstone Bancshares follows the accounting policies set forth in its 10-KSB for the year ended December 31, 2000, as filed with the Securities and Exchange Commission. Since December 31, 2000, there have been no changes in any accounting principles or practices, or in the method of applying any such principles or practices.

Interim Financial Data (Unaudited)

    In the opinion of Cornerstone management, the accompanying interim financial statements contain all material adjustments, consisting only of normal recurring adjustments necessary to present fairly the financial condition, the results of operations, and cash flows for the interim period. Results for interim periods are not necessarily indicative of the results to be expected for a full year.

Earnings Per Common Share

    Basic earnings per share ("EPS") is computed by dividing income available to common shareholders (numerator) by the number of common shares outstanding (denominator). Diluted EPS is computed by dividing income available to common shareholders (numerator) by the adjusted number of shares outstanding (denominator). The adjusted number of shares outstanding reflects the potential dilution occurring if securities or other contracts to issue common stock were exercised or converted into common stock resulting in the issuance of common stock that share in the earnings of the entity.

Forward-Looking Statements

    Certain written and oral statements made by or with the approval of an authorized executive officer of the Company may constitute "forward-looking statements" as defined under the Private Securities Litigation Reform Act of 1995. Words or phrases such as "should result, are expected to, we anticipate, we estimate, we project" or similar expressions are intended to identify forward-looking statements. These statements are subject to certain risks and uncertainties that could cause actual results to differ materially from Cornerstone's historical experience and its present expectations or projections. These risks and uncertainties include, but are not limited to, unanticipated economic changes, interest rate movements and the impact of competition. Caution should be taken not to place undue reliance on any such forward-looking statements since such statements speak only as of the date of making such statements.


PART I—FINANCIAL INFORMATION

Item 1. Financial Statements


CONSOLIDATED BALANCE SHEETS

 
  Unaudited
September 30,

  December 31,
  Unaudited
September 30,

 
 
  2001
  2000
  2000
 
ASSETS                  
Cash and due from banks   $ 5,750,786   4,633,514   $ 4,699,263  
Due from banks time deposits     1,884,199        
Federal funds sold     300,000   2,400,000      
Investment securities available for sale     15,648,234   16,047,715     15,986,300  
Investment securities held to maturity     2,556,573   4,012,414     4,502,465  
Loans, less allowance for loan loss     93,539,491   83,431,776     81,683,363  
Premises and equipment, net     3,778,910   3,391,138     3,312,820  
Accrued interest receivable     751,967   849,142     753,569  
Excess cost over fair value of assets acquired     2,571,732   2,662,499     2,636,586  
Other assets     1,921,017   1,950,557     1,916,621  
   
 
 
 
  Total assets   $ 128,702,908   119,378,755   $ 115,490,990  
   
 
 
 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 
Deposits                  
Noninterest-bearing   $ 13,298,195   11,924,140   $ 12,437,791  
NOW accounts     16,623,155   13,687,959     14,039,343  
Savings deposits and money market accounts     12,216,611   10,459,568     10,757,431  
Time deposits of $100,000 or more     21,481,001   16,911,729     16,590,984  
Time deposits of less than $100,000     46,609,109   48,266,503     45,152,777  
   
 
 
 
Total deposits     110,228,070   101,249,899     98,978,325  
Federal funds purchased and securites sold under                  
agreement to repurchase     1,887,016   3,144,291     3,906,041  
Federal Home Loan Bank Advance     2,000,000   2,000,000      
Accrued interest payable     190,905   183,834     179,138  
Other liabilities     488,797   282,570     262,251  
   
 
 
 
Total Liabilities     114,794,789   106,860,594     103,325,754  
   
 
 
 

Redeemable common stock

 

 


 


 

 


 

Stockholders' Equity

 

 

 

 

 

 

 

 

 
Common stock     1,233,167   1,166,129     1,166,129  
Additional paid-in capital     12,093,867   11,322,276     11,322,276  
Retained Earnings (deficit)     207,321   (92,694 )   (232,591 )
Accumulated other comprehensive income     373,765   122,450     (90,578 )
   
 
 
 

Total Stockholders' Equity

 

 

13,908,120

 

12,518,161

 

 

12,165,236

 
   
 
 
 

Total liabilities and stockholders equity

 

$

128,702,908

 

119,378,755

 

$

115,490,990

 
   
 
 
 


CONSOLIDATED STATEMENTS OF INCOME

 
  Unaudited
Three months ended
September 30,

  Unaudited
Nine months ended
September 30,

 
  2001
  2000
  2001
  2000
INTEREST INCOME                        
Interest and fees on loans   $ 2,027,066   $ 2,068,694   $ 6,047,723   $ 5,891,285
Interest on investment securities     268,461     355,531     834,189     1,043,700
Interest on federal funds sold     55,196     27,976     155,357     47,858
Interest on due from banks time deposits     31,663         89,161    
Interest on other earning aseets     6,658     267     19,830     267
   
 
 
 
Total interest income     2,389,044     2,452,468     7,146,259     6,983,110
   
 
 
 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 
Interest bearing demand accounts     68,105     72,492     198,359     210,089
Money market accounts     53,931     68,585     176,296     197,376
Savings accounts     24,734     32,088     82,392     91,018
Time deposits of less than $100,000     643,757     674,993     2,084,414     1,819,741
Time deposits of $100,000 or more     266,301     251,963     857,551     692,644
Federal funds purchased         6,626     82     35,885
Securities sold under agreements to repurchase     11,275     49,644     52,172     107,292
Other borrowings     25,205         74,795    
   
 
 
 
Total interest expense     1,093,308     1,156,391     3,526,059     3,154,044
   
 
 
 

Net interest income

 

 

1,295,735

 

 

1,295,813

 

 

3,620,200

 

 

3,829,066
Provision for loan losses     80,000     90,000     350,000     504,500
   
 
 
 
Net interest income after the provision for loan losses     1,215,735     1,205,813     3,270,200     3,324,566
   
 
 
 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 
Service charges on deposit accounts     125,931     90,552     348,727     277,656
Net securities gains (losses)         25,498     83,705     25,498
Other income     66,402     68,040     246,442     178,214
   
 
 
 
Total noninterest income     192,333     184,089     678,874     481,367
   
 
 
 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 
Salaries and employee benefits     554,135     543,772     1,662,782     1,673,486
Occupancy and equipment expense     219,847     194,099     502,660     458,336
Other operating expense     311,425     382,422     1,292,422     1,265,006
   
 
 
 
Total noninterest expense     1,085,407     1,120,293     3,457,864     3,396,828
   
 
 
 

Income before provision for income taxes

 

 

322,661

 

 

269,610

 

 

491,211

 

 

409,105
Provision for income taxes     140,901     144,500     191,197     186,878
   
 
 
 
NET INCOME   $ 181,760     125,110   $ 300,014   $ 222,227
   
 
 
 

Basic net income per common share

 

 

0.15

 

 

0.11

 

 

0.24

 

 

0.19
Diluted net income per common share     0.14     0.10     0.23     0.18
Dividends declared per common share                


CONSOLIDATED STATEMENTS OF CASH FLOWS

 
  For the Nine Months Ended September 30
 
 
  Unaudited
2001

  Unaudited
2000

 
Cash flows from operating activities:              
Net income     300,014     222,227  
Adjustments to reconcile net income              
to net cash provided by operating actvities:              
Provision for possible loan losses     350,000     504,500  
Net Charge-offs     (293,327 )   (351,076 )
Provision for depreciation and amortization     285,540     277,249  
Accrued interest receivable     97,175     (97,410 )
Accrued interest payable     7,071     (10,732 )
Changes in other assets and liabilities:     235,768     236,555  
   
 
 
Net cash provided by (used in) operating activities     982,242     781,312  
   
 
 

Cash flows from investing activities:

 

 

 

 

 

 

 
Purchase of investment securities: AFS     (8,537,561 )   (4,053,044 )
Purchase of investment securities: HTM          
Proceeds from security transactions: AFS     7,059,115     1,451,387  
Proceeds from security transactions: HTM     1,506,111     1,267,728  
Net increase in loans     (10,164,388 )   (10,512,909 )
Purchase of bank premises and equipment     (387,772 )   (1,272,826 )
   
 
 
Net cash provided by (used in) investing activities     (10,524,494 )   (13,119,664 )
   
 
 

Cash flows from financing activities:

 

 

 

 

 

 

 
Net increase in deposits     8,978,171     7,632,698  
Net increase (decrease) in repurchase agreements     (1,257,275 )   1,726,678  
Net increase of FHLB Advance          
Issuance of common stock (retirement)     838,629     (43,462 )
   
 
 
Net cash provided by (used in) finanacing activities     8,559,525     9,315,914  
   
 
 

Net increase (decrease) in cash and cash equivalents

 

 

(982,727

)

 

(3,022,437

)

Cash and cash equivalents beginning of period

 

 

7,033,514

 

 

7,721,701

 
   
 
 
Cash and cash equivalents end of period   $ 6,050,786   $ 4,699,263  
   
 
 


Cornerstone Bancshares, Inc and Subsidiary
Changes in Stockholders' Equity
September 30, 2001

 
  Comprehensive
Income

  Common
Stock

  Additional
Paid-in
Capital

  Retained
Earnings
(Deficit)

  Accumulated
Other
Comprehensive
Income

  Total
Stockholders'
Equity

BALANCE, December 31, 2000         $ 1,166,129   $ 11,322,276   $ (92,694 ) $ 122,450   $ 12,518,161
  Issuance of Common Stock           67,038     771,591                 838,629
  Comprehensive Income:                                    
    Net Income   $ 300,014                 300,014           300,014
    Other comprehensive income, net of tax:                                    
      Unrealized holding gains (losses) on securities available for sale, net of reclassification adjustment     251,316                       251,316     251,316
   
 
 
 
 
 
    Total comprehensive income   $ 551,330                              
   
                             

BALANCE, September 30, 2001 (Unaudited)

 

 

 

 

$

1,233,167

 

$

12,093,867

 

$

207,320

 

$

373,765

 

$

13,908,120
         
 
 
 
 


Item 2. Management's Discussion and Analysis or Plan of Operation.

Overview

    Cornerstone Bancshares, Inc. ("Cornerstone") ended the first nine months of 2001 with total assets of $129 million, a 7.8% increase from December 31, 2000, and an 11.4% increase from September 30, 2000. Cornerstone reported net income for the first nine months ending September 30, 2001 of $300,014, or $0.24 basic earnings per share, compared to $222,227 or $0.19 basic earnings per share, for the same period in 2000. The increase in earnings represents a 35.0% increase from the first nine months of 2000 compared to the first nine months of 2001.

    The increase in net income from the first nine months of 2000 to the same period in 2001 is due to several factors. The Bank's non-interest income not including securities gains increased $139 thousand or 30.6% over the same period in 2000. The increase in non-interest income represents general increases in all categories of service income, but secondary mortgage sales strong performance stood out with an increase of 200% over the same period in 2000. The loan loss provision decreased $154 thousand, which is an expense reduction of 30.6% over the same period in 2000. Offsetting these increases and savings was a decrease in the Bank's net interest income. The Bank experienced a decrease in the Bank's net interest income, of $209 thousand or 5.5%, when compared to the same period in 2000. This decrease was due to the historic 400 basis point decrease in interest rates implemented by the Federal Reserve during 2001. Cornerstone initially saw its interest rate margin shrink to 4.25% due to its short term asset sensitivity, but since that time the net interest margin has improved to 4.54% as the Bank's deposits have repriced. As the rates stabilize and begin to increase back to normal levels the Bank will experience higher net interest margins and return to its budgeted 4.75%. The net result of these many factors was a 35.0% increase in net income and the expectation that the Bank's future earnings during the remaining quarter of 2001 will meet management's expectations unless the economy's recession is severe and the Federal Reserve continues to cut interest rates. The management of the Bank believes strongly that, at the end of 2001, it will have the amount of its substandard loans returned to, or below, peer bank standards and as a result, expects a lower provision to the loan loss allowance. Core customer relationships, which bring low cost deposits and quality loans to the balance sheet, remain a top priority for the Bank. Cornerstone also plans to continue to focus its efforts on small business relationships in the future.

    The Strategic plan of Cornerstone entails providing a competitive footprint (convenient branches) to the Chattanooga Metropolitan Statistical Area allowing Cornerstone to compete with the three major regional banks located in the area. Cornerstone will focus its efforts in the suburb branch network and not on a central Hub Bank located in downtown Chattanooga. The customer base will consist of small businesses and individual consumers.

    Cornerstone Community Bank was released from the Memorandum of Understanding with the Tennessee Department of Financial Institutions and the Federal Deposit Insurance Corporation as of August of 2001 and was released from the Board Resolution of the Federal Reserve as of September of 2001.

Financial Condition

    Earning Assets.  Average earning assets for the nine months ending September 30, 2001, increased $10.6 million, or 10.52%, above the nine months ending September 30, 2000, while actual earning assets increased $11.7 million or 11.3% during the same time period. The average balance increase was due to strong loan demand in the third quarter of 2001 and a steady growth in core deposits during the current reporting period. Management expects average earning assets to steadily increase during the rest of 2001 and anticipates similar growth in 2002.


    Loan Portfolio.  Cornerstone's average loans for the first nine months of 2001 were $87.4 million, an increase of $8.1 million or 10.2% from the first nine months of 2000, while actual balances increased to $94.7 million, an increase of 14.2% above $82.9 million in loans in the first nine months of 2000. Management is anticipating increased loan growth for the remainder of the year in both average and actual balances.

    Investment Portfolio.  Cornerstone's average investment securities portfolio and Federal Funds sold increased by 9.7% or $2.1 million for the nine months ending September 30, 2000 compared to the nine months ending September 30, 2001, while actual balances decreased $0.1 million, an decrease of 0.0%. The average growth is the direct result of deposit growth. While the actual balance stability is due the strong funding requirement for the Bank's loan growth. The Bank has seen an acceleration of mortgage prepayments but the core of the Bank's holdings non-callable FHLB and FNMA Agency notes have performed well and provided the Bank with stable earnings from the Bank's portfolio of investments. Cornerstone maintains an investment strategy of making prudent investment decisions with active management of the portfolio to optimize, within the constraints of established policies, an adequate return and value. Investment objectives include, in order of priority, Gap Management, Liquidity, Pledging, Return, and Local Community Support. Cornerstone maintains two classifications of investment securities: "Held to Maturity" (HTM) and "Available for Sale" (AFS). The "Available for Sale" securities are carried at fair market value, whereas "Held to Maturity" securities are carried at book value. As of September 30, 2001, net unrealized gains in the "Available for Sale" portfolio amounted to $566,311, a 2.9% increase in value.

    Deposits.  Cornerstone's average deposits increased $8.6 million or 8.8% for the nine month period ending September 30, 2000 compared to the same period ending September 30, 2001, while actual deposit balances increased $11.3 million or 11.4%. The actual deposit growth was broad based with the exception of large certificates of deposit, which increased 29.5% during the same time period. Management will continue to focus its efforts on attracting core deposits and expects certificates of deposit to decrease over the remainder of 2001 while deposits in general to increase in the 10% level for the next several quarters. Transaction accounts will be continuously solicited from new customers and existing customers, and represent one of Cornerstone's highest priorities and should provide Cornerstone with an increased net interest margin.

    Other Liabilities.  During the last quarter of 2000, Cornerstone acquired an advance from the Federal Home Loan Bank of Cincinnati (FHLB). The advance was in the amount of $2,000,000 and had a maturity of 10 years with call and put options after two years. Management of the Cornerstone believes the FHLB provides an inexpensive method to reduce interest rate risk by obtaining longer term liabilities to match the typically longer termed assets the Bank has on its Balance sheet and usually below the cost of certificates of deposit. Management intends to borrow additional funds from the FHLB during the 4th quarter of 2001 to offset an increasing number of fixed rate loans being booked due to the historically low interest rates. The additional target borrowings will range from $4 to $8 million.

    Capital Resources.  Stockholders' average equity increased $1.4 million or 11.8% to $13.4 million for the nine months ending September 30, 2001, compared with an average $12.0 million during the same nine months ending September 30, 2000. Actual equity increased $1.7 million or 14.3% from September 30, 2000 to September 30, 2001. This increase was primarily due to a registered stock offering with net proceeds of approximately $.8 million. The balance of the increase represents current year earnings from operations and net unrealized gains in available for sale investment securities.



CONSOLIDATED AVERAGE BALANCE SHEET
INTEREST INCOME/EXPENSE AND YIELD/RATES
Taxable equivalent basis
(in thousands)

 
  Nine months ended September 30,
 
  2001
  2000
 
  Average
Balance

  Income/
Expense

  Yield/
Rate

  Average
Balance

  Income/
Expense

  Yield/
Rate

Assets                        
Earning Assets:                        
Loans, net of unearned income   87,428   6,048   9.25%   79,347   5,891   9.92%
Investment securities   19,539   925   6.33%   21,064   1,045   6.63%
Federal Funds Sold   4,710   155   4.41%   1,037   48   6.16%
Other earning assets   360   20   7.36%     0   0.00%
   
 
     
 
   
Total earning assets   112,037   7,148   8.53%   101,448   6,984   9.20%
Allowance for loan losses   (1,167 )         (1,038 )      
Cash and other assets   13,117           12,840        
   
         
       
  TOTAL ASSETS   123,987           113,250        
   
         
       

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 
Interest bearing demand deposits   15,853   198   1.67%   16,108   210   1.74%
Savings deposits   10,917   259   3.17%   11,157   288   3.45%
Time deposits   47,283   2,084   5.89%   42,327   1,820   5.74%
Time deposits of $100,000 or more   19,503   858   5.88%   15,988   693   5.79%
Federal funds and securities sold under
Agreement to repurchase
  2,027   52   3.45%   3,482   143   5.49%
Other borrowings   2,000   75   5.00%       0.00%
   
 
     
 
   
Total interest bearing liabilities   97,583   3,526   4.83%   89,062   3,154   4.73%
       
         
   
Net interest spread       3,622           3,830    
       
         
   
Noninterest bearing demand deposits   12,152           11,559        
Accrued expenses and other liabilities   873           657        
Stockholders' equity   13,381           11,972        
   
         
       
  TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY   123,987           113,250        
   
         
       
Net interest margin on earning assets           4.32%           5.04%
           
         
Net interest spread on earning assets           3.70%           4.47%
           
         

Taxable equivalent adjustment:

 

 

 

 

 

 

 

 

 

 

 

 
Loans                    
Investment Securities       2           1    
       
         
   
  Total adjustment       2           1    
       
         
   

Results of Operations—Nine months ended September 30, 2001 compared to nine months ended September 30, 2000

    Net Interest Income.  Net interest income is the principal component of a financial institution's income stream and represents the spread between interest and fee income generated from earning assets and the interest expense paid on deposits. The following discussion is on a fully taxable equivalent basis.

    Net interest income before loan loss provision for the first nine months of 2001 decreased $208,866 or 5.5% below net interest income before loan loss provision as of first nine months of 2000. The decrease in net interest income as of September 30, 2001 is primarily due to a sharp change in policy of the Federal Reserve who decreased the Fed Discount rate 400 basis points during the first nine months of 2001. Compounding the compression of the net interest margin was the large concentration of certificates of deposit and the time required to reprice the certificates to lower levels. The decrease in net interest margin was above Cornerstone's management's expectation and management anticipates the possibility of further cuts by the Federal Reserve if the economy slips into a recession. Management foresees the margin returning to the budgeted 4.75% by the end of the fourth quarter. Three factors contribute to this net interest margin forecast: First, Cornerstone certificates of deposit repriced rapidly during the second and third quarter from an average 6.50% to an average 4.75%; Second, Cornerstone will continue to solicit transaction accounts from small businesses and reduce Cornerstone's percentage of certificates of deposit to total deposits; and Third, Cornerstone plans to continue to grow Cornerstone's earning assets as a percentage of total assets.

    Interest income increased $163,149 or 2.3% for the period ended September 30, 2001 compared the same period ended September 30, 2000. Interest income produced by the loan portfolio increased $156,438 or 2.7% for the nine month period ended September 30, 2000 compared to nine month period ended September 30, 2001 due to the increase in average loans outstanding and origination fees associated with loan growth for the period. The increase of loan interest income was partially offset by the sharp decrease in interest rates on the Bank's variable rate loans. Management estimates the average balances will continue to increase but will restrain origination of these loans to insure quality standards and documentation are maintained. Interest income on investment securities, federal funds and other investments increased $6,712 or 0.6% for the nine month period ending September 30, 2000 compared to the nine month period ended September 30, 2001, due primarily to an increase in the average balance of Federal Funds sold raised to fund loan growth for the third and fourth quarter of 2001.

    Total interest expense increased $372,015 or 11.8% from September 30, 2000 to September 30, 2001. The interest expense increase from the first nine months of 2000 to the first nine months of 2001 is primarily due to an increase in the rates for certificates of deposit during the fourth quarter of 2000 and the first quarter of 2001. In addition the Bank grew the average balance of deposits 8.8% during the first nine months of 2001 compared with the same period of 2000.

    The trend in net interest income is commonly evaluated in terms of average rates using the net interest margin and the interest rate spread. The net interest margin, or the net yield on earning assets, is computed by dividing fully taxable equivalent net interest income by average earning assets. This ratio represents the difference between the average yield on average earning assets and the average rate paid for all funds used to support those earning assets. The net interest margin for the first nine months of 2001 was 4.32%. The yield on earning assets decreased 67 basis points to 8.53% for the period ended September 30, 2001 compared to 9.20% for the period ended September 30, 2000.

    The interest rate spread measures the difference between the average yield on earning assets and the average rate paid on interest bearing sources of funds. The interest rate spread eliminates the impact of non-interest bearing funds and gives a direct perspective on the effect of market interest rate movements. As a result of fluctuations of interest rates during the early part of 2001 and an asset sensitivity during the first six months of an interest rate movement, the interest rate spread was 3.70% for the nine month period ending September 30, 2001 compared to 4.47% for the same period ending September 30, 2000, a decrease of 77 basis points.


    Allowance for Loan Losses.  The allowance for possible loan losses represents management's assessment of the risks associated with extending credit and its evaluation of the quality of the loan portfolio. Management analyzes the loan portfolio to determine the adequacy of the allowance for possible loan losses and the appropriate provisions required to maintain a level considered adequate to absorb anticipated loan losses. Management believes that the $1.2 million in the allowance for loan loss account at September 30, 2001 reflects the full known extent of credit exposure. Cornerstone made a $350,000 provision during the first nine months of 2001 and anticipates reduced provisions as the quality of the loan portfolio continues to improve, with the majority of the provision being dedicated to future loan growth. No assurances can be given, however, that adverse economic circumstances will not result in increased losses in the loan portfolio, and require greater provisions for possible loan losses in the future.

    Non-performing Assets.  Non-performing assets include non-performing loans and foreclosed real estate held for sale. Non-performing loans include loans classified as non-accrual or renegotiated. Cornerstone's policy is to place a loan on non-accrual status when payment of principal or interest is contractually 90 or more days past due. At the time a loan is placed on non-accrual status, interest previously accrued but not collected may be reversed and charged against current earnings. As of September 30, 2001, Cornerstone had $36,530 in non-accrual loans and $548,537 in non-performing assets versus $60,487 and $702,746 respectively at September 30, 2000 a 23.4% reduction.

    Non-interest Income.  Non-interest income consists of revenues generated from a broad range of financial services and activities, including fee-based services and profits, commissions earned through credit life insurance sales and other activities. In addition, gains or losses realized from the sale of loans are included in non-interest income. Total non-interest income increased by $197,507 or 41.0% from the first nine months of 2000 compared with the first nine months of 2001. The gain in non-interest income was broad based in almost every category, but was especially strong in secondary market mortgage lending, which was benefited by a low interest rate environment and strong consumer confidence. Included in this increase was a security gain taken in January of 2001 in the amount of $83,705.

    Non-interest Expense.  Non-interest expense for the first nine months of 2001 increased by $61,036 or 1.8% as compared to the first nine months in 2000. Salaries and employee benefits decreased by $10,704 or 0.6% for the nine months ending September 30, 2001 over the same period ending September 30, 2000. Occupancy expense as of September 30, 2001 increased by $44,324 or 9.7% over the same period in 2000. All other non-interest expenses for the nine month period ended September 30, 2001 increased $27,416 or 2.2% over the non-interest expenses for the same period ended September 30, 2000.



CONSOLIDATED AVERAGE BALANCE SHEET
INTEREST INCOME/EXPENSE AND YIELD/RATES
Taxable equivalent basis
(in thousands)

 
  Three months ended September 30,
 
  2001
  2000
 
  Average
Balance

  Income/
Expense

  Yield/
Rate

  Average
Balance

  Income/
Expense

  Yield/
Rate

Assets                          
Earning Assets:                          
Loans, net of unearned income     89,589   2,027   8.98%   82,333   2,069   10.00%
Investment securities     19,094   301   6.25%   21,432   356   6.61%
Federal Funds Sold     5,847   55   3.75%   1,720   28   6.47%
Other earning assets     367   7   7.20%       0.00%
   
 
     
 
   
Total earning assets     114,896   2,390   8.25%   105,485   2,453   9.25%
Allowance for loan losses     (1,180 )         (1,107 )      
Cash and other assets     12,914           12,846        
   
         
       
  TOTAL ASSETS   $ 126,631           117,224        
   
         
       

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 
Interest bearing demand deposits   $ 17,109   68   1.58%   15,986   72   1.80%
Savings deposits     11,770   79   2.65%   11,325   101   3.54%
Time deposits     46,910   644   5.44%   44,304   665   5.97%
Time deposits of $100,000 or more     19,960   266   5.29%   16,995   262   6.13%
Federal funds and securities sold under
Agreement to repurchase
    1,842   11   2.43%   3,858   56   5.80%
Other borrowings     2,000   25   5.00%       0.00%
   
 
     
 
   
Total interest bearing liabilities     99,590   1,093   4.36%   92,468   1,156   4.98%
         
         
   
Net interest spread         1,296           1,296    
         
         
   
Noninterest bearing demand deposits     12,377           11,957        
Accrued expenses and other liabilities     912           751        
Stockholders' equity     13,752           12,048        
   
         
       
  TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY     126,631           117,224        
   
         
       
Net interest margin on earning aseets             4.48%           4.89%
             
         
Net interest spread on earning assets             3.90%           4.28%
             
         

Taxable equivalent adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

 
Loans                      
Investment Securities         1           1    
         
         
   
  Total adjustment         1           1    
         
         
   

Results of Operations—Quarter ended September 30, 2001 compared to quarter ended September 30, 2000

    Net Interest Income.  Net interest income is the principal component of a financial institution's income stream and represents the spread between interest and fee income generated from earning assets and the interest expense paid on deposits. The following discussion is on a fully taxable equivalent basis.

    Net interest income before provision for loan loss for the three month period ended 2001 decreased $78 or 0.0% below net interest income before provision for loan loss for three month period ended 2000. The small decrease in net interest income for the third quarter of 2001 is primarily due to the growth of earning assets and decrease in the average cost of interest bearing liabilities which offset the continued sharp decrease in asset yields caused by the historic drop of the target Federal Funds rate of 400 basis points during 2001. Average earning assets increased to 90.5% for the three month period ending September 30, 2001 compared with 89.5% during the same time period in 2000. While average interest bearing liabilities as a percentage of total assets remained at 78.7%. These facts allowed Cornerstone net interest income to remain stable while the net interest margin decreased 41 basis points. The decrease of Federal Funds rate was above Cornerstone management's expectation and management anticipates the possibility of further cuts by the Federal Reserve if the US economy slips into a recession. Management foresees the margin returning to budgeted 4.75% by the end of the fourth quarter.

    Interest income decreased $63,424 or 2.6% for the third quarter of 2001 compared to the third quarter of 2000. Interest income produced by the loan portfolio decreased $41,628 or 2.0% from the third quarter 2000 to the third quarter 2001, due to the decrease in average yields, which decreased from 10.00% to 8.98% for the period. Management estimates the average balances will increase, but will closely monitor origination of these loans to insure quality standards and documentation are maintained. Interest income on investment securities and Federal Funds sold decreased $21,796 or 5.7% from third quarter 2000 to third quarter 2001, due to increase in the amount of average Federal Funds sold and a rapid decrease in the interest paid for these balances.

    Total interest expense decreased $63,083 or 5.5% from the third quarter of 2000 to the third quarter of 2001. From the third quarter of 2000 to the third quarter of 2001, the interest expense decrease is primarily due to repricing of deposits, which were mostly concentrated in certificates of deposit. Management is actively pursuing customer relationships with small business and municipalities to obtain lower cost deposits and reduce Cornerstone's exposure to certificates of deposit. Management anticipates total interest expense to drop during the fourth quarter of 2001.

    The trend in net interest income is commonly evaluated in terms of average rates, using the net interest margin and the interest rate spread. The net interest margin, or the net yield on earning assets, is computed by dividing the fully taxable equivalent net interest income by the average earning assets. This ratio represents the difference between the average yield on average earning assets and the average rate paid for all funds used to support those earning assets. The net interest margin for the third quarter of 2001 was 4.48%. The yield on earning assets decreased 100 basis points to 8.25% for the three month period ended September 30, 2001 from 9.25% for the same period ended September 30, 2000. While the yield on interest bearing liabilities decreased only 62 basis points during the same time period.

    The interest rate spread measures the difference between the average yield on earning assets and the average rate paid on interest bearing sources of funds. The interest rate spread eliminates the impact of noninterest bearing funds and gives a direct perspective on the effect of market interest rate movements. As a result of changes in the asset and liability mix during late 2000 and reduced loan rates during the current period, the interest rate spread was 3.90%, a decrease of 38 basis points for the three month period ending September 30, 2000 compared to the same period ending September 30, 2001.


    Allowance for Loan Losses.  The allowance for possible loan losses represents management's assessment of the risks associated with extending credit and its evaluation of the quality of the loan portfolio. Management analyzes the loan portfolio to determine the adequacy of the allowance for possible loan losses and the appropriate provisions required to maintain a level considered adequate to absorb anticipated loan losses. Management believes that the $1.2 million for the second quarter ended September 30, 2001 in the allowance for loan loss account reflects the full known extent of credit exposure. Cornerstone made a $80,000 provision during the first nine months of 2001 and anticipates reduced provisions as the quality of the loan portfolio continues to improve, with the majority of the provision being dedicated to future loan growth. No assurances can be given, however, that adverse economic circumstances will not result in increased losses in the loan portfolio, and require greater provisions for possible loan losses in the future.

    Non-performing Assets.  Non-performing assets include non-performing loans and foreclosed real estate held for sale. Non-performing loans include loans classified as non-accrual or renegotiated. Cornerstone's policy is to place a loan on non-accrual status when payment of principal or interest is contractually 90 or more days past due. At the time a loan is placed on non-accrual status, interest previously accrued but not collected may be reversed and charged against current earnings. As of September 30, 2001, Cornerstone had $36,530 in non-accrual loans and $548,537 in non-performing assets versus $60,487 and $702,746 respectively at September 30, 2000 a 23.4% reduction.

    Non-interest Income.  Non-interest income consists of revenues generated from a broad range of financial services and activities, including fee-based services and profits, commissions earned through credit life insurance sales and other activities. In addition, gains or losses realized from the sale of loans are included in non-interest income. Total non-interest income increased by $8,244. Excluding a security gain taken during the third quarter of 2000, the total increase is $33,742 for a 21.3% increase from the third quarter of 2000. The gain in non-interest income was broad based in almost every category, but was especially strong in secondary market mortgage lending, which was benefited by a low interest rate environment and strong consumer confidence.

    Non-interest Expense.  Non-interest expense for the three month period ended 2001 decreased by $34,886 or 3.1% as compared to the three month period ended 2000. Salaries and employee benefits increased by $10,363 or 1.9% in third quarter of 2001 compared with the third quarter of 2000. Occupancy expense as of for the third quarter of 2001 increased by $25,748 or 12.9% over the same period in 2000. All other non-interest expenses for the third quarter of 2001 decreased $70,997 or 18.6% over the non-interest expenses for the third quarter of 2000.



ALLOWANCE FOR LOAN LOSSES

 
  2001
  2000
 
Quarter Ending

 
  September 30
  June 30
  March 31
  December 31
  September 30
  June 30
  March 31
 
Balance at beginning of period   1,167,436   1,204,491   1,141,869   1,155,233   1,086,054   1,028,838   1,001,809  
Loans charged-off   (65,213 ) (184,858 ) (115,132 ) (159,494 ) (72,003 ) (259,543 ) (170,891 )
Loans recovered   16,319   43,303   12,254   90,929   51,183   60,758   39,420  
   
 
 
 
 
 
 
 
Net Charge-offs (recoveries)   (48,894 ) (141,555 ) (102,878 ) (68,564 ) (20,820 ) (198,784 ) (131,471 )
Provision for loan losses charged to expense   80,000   104,500   165,500   55,200   90,000   256,000   158,500  
   
 
 
 
 
 
 
 
Balance at end of period   1,198,542   1,167,436   1,204,491   1,141,869   1,155,233   1,086,054   1,028,838  
   
 
 
 
 
 
 
 

Allowance for loan losses as a percentage of average loans outstanding for the period

 

1.337

%

1.339

%

1.409

%

1.360

%

1.402

%

1.358

%

1.358

%

Allowance for loan losses as a percentage of nonperforming assets and loans 90 days past due outstanding for the period

 

218.498

%

211.013

%

100.959

%

142.709

%

164.388

%

136.980

%

83.251

%

Annualized QTD net charge-offs as a percentage of average loans outstanding for the period

 

(0.218

)%

(0.649

)%

(0.481

)%

(0.327

)%

(0.101

)%

(0.994

)%

(0.694

)%

Annualized YTD net charge-offs as a percentage of average loans outstanding for the period

 

(0.447

)%

(0.566

)%

(0.481

)%

(0.521

)%

(0.590

)%

(0.849

)%

(0.694

)%

YTD Average Outstanding Loans

 

87,484,800

 

86,384,793

 

85,465,574

 

80,525,815

 

79,399,688

 

77,837,484

 

75,760,000

 

QTD Average Outstanding Loans

 

89,648,815

 

87,179,692

 

85,465,574

 

83,980,913

 

82,375,120

 

79,974,088

 

75,760,000

 

Nonperforming assets and loans 90 days past due

 

548,537

 

553,254

 

1,193,044

 

800,137

 

702,746

 

792,858

 

1,235,826

 


PART II—OTHER INFORMATION

Item 1. Legal Proceedings

    There are various claims and lawsuits in which the Bank is periodically involved incidental to the Bank's business. In the opinion of management, no material loss is expected from any of such pending claims or lawsuits.


Item 2. Changes in Securities

    On February 4, 2000 the Company filed a registration statement on Form S-1 (SEC File Number 333-96185) to issue 150,000 shares of common stock at $13.00 a share. The Company terminated the offering on December 31, 2000 and sold 67,038 shares and received $871,494. $600,000 of the proceeds were contributed to the Bank while the Company retained the balance for working capital.


Item 3. Defaults on Senior Securities

    N/A


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

    N/A


Item 5. Other Information

    None


Item 6. Exhibits and reports on Form 8-K

    None



SIGNATURES

    In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Date:  November 12, 2001   /s/ GREGORY B. JONES   
Gregory B. Jones,
President & CEO

Date:  November 12, 2001

 

/s/ 
NATHANIEL F. HUGHES   
Nathaniel F. Hughes,
EVP & CFO



QuickLinks

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CORNERSTONE BANCSHARES
CONSOLIDATED BALANCE SHEETS
CONSOLIDATED STATEMENTS OF INCOME
CONSOLIDATED STATEMENTS OF CASH FLOWS
Cornerstone Bancshares, Inc and Subsidiary Changes in Stockholders' Equity September 30, 2001
CONSOLIDATED AVERAGE BALANCE SHEET INTEREST INCOME/EXPENSE AND YIELD/RATES Taxable equivalent basis (in thousands)
CONSOLIDATED AVERAGE BALANCE SHEET INTEREST INCOME/EXPENSE AND YIELD/RATES Taxable equivalent basis (in thousands)
ALLOWANCE FOR LOAN LOSSES
PART II—OTHER INFORMATION
SIGNATURES
-----END PRIVACY-ENHANCED MESSAGE-----