10-Q 1 d10q.htm FORM 10-Q Form 10-Q
Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 

 

FORM 10-Q

 

 

 

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

For the Quarterly period ended September 30, 2008

OR

 

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

For the transition period from              to             

Commission file number 33-22224-B

 

 

Beverly National Corporation

(Name of registrant as specified in its charter)

 

 

 

Massachusetts   04-2832201

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer

Identification No.)

 

240 Cabot Street Beverly, Massachusetts   01915
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code (978) 922-2100

 

 

Indicate by check mark whether registrant (l) has filed all reports required to be filed by Section l3 or l5(d) of the Securities Exchange Act of 1934 during the preceding l2 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  ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company (as defined in Rule 12b-2 of the Exchange Act).

 

Large accelerated filer   ¨    Accelerated filer   ¨
Non-accelerated filer   ¨    Smaller reporting company   x

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

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of November 4, 2008: 2,663,545.

 

 

 


Table of Contents

BEVERLY NATIONAL CORPORATION

INDEX

 

PART I. FINANCIAL INFORMATION   
Item 1.    Financial Statements   
   Condensed Consolidated Balance Sheets at September 30, 2008 (Unaudited) and December 31, 2007    3
  

Condensed Consolidated Statements of Income for the Three and Nine Months Ended September 30, 2008 and 2007 (Unaudited)

   4
  

Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2008 and 2007 (Unaudited)

   5
   Notes to Condensed Consolidated Financial Statements (Unaudited)    6
Item 2.    Management’s Discussion and Analysis of Financial Condition and Results of Operations    9
Item 3.    Quantitative and Qualitative Disclosures About Market Risk    17
Item 4T.    Controls and Procedures    18
PART II. OTHER INFORMATION   
Item 1.    Legal Proceedings    19
Item 1A.    Risk Factors    19
Item 2.    Unregistered Sales of Equity Securities and Use of Proceeds    19
Item 3.    Defaults Upon Senior Securities    19
Item 4.    Submission of Matters to a Vote of Security Holders    19
Item 5.    Other Information    19
Item 6.    Exhibits    19
   Signatures    20

 

2


Table of Contents

PART I - FINANCIAL INFORMATION

 

ITEM 1. FINANCIAL STATEMENTS.

BEVERLY NATIONAL CORPORATION AND SUBSIDIARY

CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share data)

 

     September 30,
2008
    December 31,
2007
 
     (unaudited)        
ASSETS     

Cash and due from banks

   $ 10,482     $ 10,752  

Federal funds sold

     3,633       3,706  

Interest-bearing demand deposits with other banks

     758       115  

Short-term investments

     363       922  
                

Cash and cash equivalents

     15,236       15,495  

Investments in available-for-sale securities (at fair value)

     110,394       114,793  

Federal Home Loan Bank stock, at cost

     4,086       3,452  

Federal Reserve Bank stock, at cost

     553       553  

Loans, net of the allowance for loan losses of $4,112 and $3,614, respectively

     332,137       318,356  

Premises and equipment

     7,773       7,321  

Bank owned life insurance

     6,876       6,661  

Accrued interest receivable

     1,898       1,805  

Other assets

     5,758       4,355  
                

Total assets

   $ 484,711     $ 472,791  
                
LIABILITIES AND STOCKHOLDERS’ EQUITY     

Deposits:

    

Noninterest-bearing

   $ 72,216     $ 72,425  

Interest-bearing

     285,121       277,885  
                

Total deposits

     357,337       350,310  

Federal Home Loan Bank advances

     70,326       59,616  

Securities sold under agreements to repurchase

     10,763       11,638  

Other liabilities

     5,006       5,462  
                

Total liabilities

     443,432       427,026  
                

Stockholders’ equity:

    

Preferred stock, $1.00 par value per share; 300,000 shares authorized; issued and outstanding none

     —         —    

Common stock, $2.50 par value per share; 5,000,000 shares authorized; issued 2,912,437 shares as of September 30, 2008 and 2,890,690 shares as of December 31, 2007; outstanding, 2,663,545 shares as of September 30, 2008 and 2,641,798 shares as of December 31, 2007

     7,281       7,227  

Paid-in capital

     22,913       22,586  

Retained earnings

     18,411       21,050  

Treasury stock, at cost (248,892 shares as of September 30, 2008 and December 31, 2007)

     (4,370 )     (4,370 )

Unearned shares, Restricted Stock Plan (15,755 shares as of September 30, 2008 and 9,005 shares as of December 31, 2007)

     (323 )     (197 )

Accumulated other comprehensive loss

     (2,633 )     (531 )
                

Total stockholders’ equity

     41,279       45,765  
                

Total liabilities and stockholders’ equity

   $ 484,711     $ 472,791  
                

Book value per share

   $ 15.50     $ 17.32  
                

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

3


Table of Contents

BEVERLY NATIONAL CORPORATION AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF INCOME

(In thousands, except share and per share data)

(unaudited)

 

    Three Months Ended   Nine Months Ended
    September 30, 2008     September 30, 2007   September 30, 2008     September 30, 2007

Interest and dividend income:

       

Interest and fees on loans

  $ 5,026     $ 5,272   $ 15,218     $ 15,440

Interest on debt securities:

       

Taxable

    1,147       1,160     3,442       3,426

Tax-exempt

    120       120     361       339

Dividends on marketable equity securities

    285       162     878       477

Other interest

    64       131     203       349
                           

Total interest and dividend income

    6,642       6,845     20,102       20,031
                           

Interest expense:

       

Interest on deposits

    1,498       2,119     5,035       5,797

Interest on other borrowed funds

    710       784     2,138       2,329
                           

Total interest expense

    2,208       2,903     7,173       8,126
                           

Net interest and dividend income

    4,434       3,942     12,929       11,905

Provision for loan losses

    225       75     588       325
                           

Net interest and dividend income after provision for loan losses

    4,209       3,867     12,341       11,580
                           

Noninterest (charge) income:

       

Income from fiduciary activities

    438       486     1,379       1,427

Fees from sale of non-deposit products

    79       60     219       190

Service charges on deposit accounts

    166       157     485       452

Other deposit fees

    223       198     661       700

Write-down of available-for-sale securities

    (3,724 )     —       (3,724 )     —  

Gain on sales of loans, net

    6       —       6       6

Income on cash surrender value of life insurance

    77       54     225       165

Other income

    142       304     531       760
                           

Total noninterest (charge) income

    (2,593 )     1,259     (218 )     3,700
                           

Noninterest expense:

       

Salaries and employee benefits

    2,235       2,185     6,696       6,460

Director fees

    76       68     219       233

Occupancy expense

    465       389     1,396       1,164

Equipment expense

    213       216     690       638

Data processing fees

    298       290     897       854

Marketing and public relations

    100       102     320       344

Professional fees

    155       186     486       752

Other expense

    356       412     1,145       1,249
                           

Total noninterest expense

    3,898       3,848     11,849       11,694
                           

(Loss) income before income taxes

    (2,282 )     1,278     274       3,586

Income taxes

    392       357     1,022       976
                           

Net (loss) income

  $ (2,674 )   $ 921   $ (748 )   $ 2,610
                           

Comprehensive (loss) income

  $ (3,576 )   $ 1,760   $ (2,850 )   $ 2,513
                           

(Loss) earnings per share:

       

Weighted average shares outstanding

    2,663,545       2,748,336     2,660,035       2,755,340
                           

Weighted average diluted shares outstanding

    2,663,545       2,764,357     2,660,035       2,770,712
                           

(Loss) earnings per common share

  $ (1.00 )   $ 0.34   $ (0.28 )   $ 0.95

(Loss) earnings per common share, assuming dilution

  $ (1.00 )   $ 0.33   $ (0.28 )   $ 0.94

Dividends per share

  $ 0.20     $ 0.20   $ 0.60     $ 0.60

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

4


Table of Contents

BEVERLY NATIONAL CORPORATION AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(unaudited)

 

     Nine Months Ended  
     September 30, 2008     September 30, 2007  

Cash flows from operating activities:

    

Net (loss) income

   $ (748 )   $ 2,610  

Adjustments to reconcile net (loss) income to net cash provided by operating activities:

    

Write-down of available-for-sale securities

     3,724       —    

Provision for loan losses

     588       325  

Depreciation and amortization

     578       554  

Decrease (increase) in taxes receivable

     106       (33 )

Decrease in mortgage servicing rights

     16       27  

Decrease (increase) in other assets

     12       (99 )

Stock-based compensation

     6       12  

Increase in prepaid expenses

     (19 )     (43 )

Change in deferred loan costs, net

     (30 )     13  

Amortization of securities, net

     (64 )     32  

Decrease in accrued expenses

     (74 )     (485 )

(Increase) decrease in RABBI Trust trading securities

     (90 )     70  

Increase in interest receivable

     (93 )     (129 )

Decrease in other liabilities

     (195 )     (43 )

Increase in cash surrender value of life insurance

     (225 )     (165 )

(Decrease) increase in interest payable

     (431 )     439  
                

Net cash provided by operating activities

     3,061       3,085  
                

Cash flows from investing activities:

    

Proceeds from maturities of available-for-sale securities

     19,642       11,157  

Recoveries of loans previously charged off

     59       188  

Redemption of Federal Home Loan Bank stock

     —         371  

Purchase of Federal Reserve Bank stock

     —         (365 )

Purchases of Federal Home Loan Bank stock

     (634 )     (320 )

Capital expenditures

     (1,030 )     (1,713 )

Loan originations and principal collections, net

     (14,398 )     (15,233 )

Purchases of available-for-sale securities

     (22,439 )     (13,932 )
                

Net cash used in investing activities

     (18,800 )     (19,847 )
                

Cash flows from financing activities:

    

Advances from Federal Home Loan Bank

     19,877       25,500  

Net increase (decrease) in demand deposits, NOW, money market and savings accounts

     13,410       (7,926 )

Proceeds from exercise of stock options

     200       645  

Purchase of treasury stock

     —         (1,407 )

Decrease in securities sold under agreements to repurchase

     (875 )     (5,431 )

Dividends paid

     (1,582 )     (1,657 )

Payments on Federal Home Loan Bank advances

     (1,737 )     (1,648 )

Net (decrease) increase in time deposits

     (6,383 )     13,362  

Net decrease in short term Federal Home Loan Bank advances

     (7,430 )     (20,000 )
                

Net cash provided by financing activities

     15,480       1,438  
                

Net decrease in cash and cash equivalents

     (259 )     (15,324 )

Cash and cash equivalents at beginning of period

     15,495       29,723  
                

Cash and cash equivalents at end of period

   $ 15,236     $ 14,399  
                

Supplemental disclosures:

    

Interest paid

   $ 7,605     $ 7,686  

Income taxes paid

     916       1,009  

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

5


Table of Contents

BEVERLY NATIONAL CORPORATION AND SUBSIDIARY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

1. BASIS OF PRESENTATION

The interim condensed consolidated financial statements contained herein are unaudited but, in the opinion of management, include all adjustments that are necessary to make the financial statements not misleading. All such adjustments are of a normal recurring nature. The results of operations for any interim period are not necessarily indicative of results that may be expected for the year ended December 31, 2008.

The year-end condensed consolidated balance sheet data was derived from audited financial statements, but does not include all disclosures required by accounting principles generally accepted in the United States of America.

 

2. EARNINGS PER SHARE

Earnings per share (“EPS”) calculations are based on the weighted-average number of common shares outstanding during the period.

Basic EPS excludes dilution and is computed by dividing income available to common stockholders by the weighted-average number of common shares outstanding for the period. Diluted EPS reflects the potential dilution that could occur if the securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the entity.

 

3. RECLASSIFICATION

Certain amounts for prior periods have been reclassified to be consistent with the current statement presentation.

 

4. IMPACT OF NEW ACCOUNTING STANDARDS

In June 2006 the FASB issued Interpretation No. 48, “Accounting for Uncertainty in Income Taxes—an interpretation of FASB Statement 109” (“FIN 48”). FIN 48 prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken, or expected to be taken, in a tax return and provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. FIN 48 is effective for fiscal years beginning after December 15, 2006. The adoption of FIN 48 did not have a material impact on the Company’s financial statements.

In September 2006, the FASB issued SFAS No. 157, “Fair Value Measurements” (SFAS 157). SFAS 157 defines fair value, establishes a framework for measuring fair value under generally accepted accounting principles (GAAP) and enhances disclosures about fair value measurements. SFAS 157 retains the exchange price notion and clarifies that the exchange price is the price that would be received for an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants on the measurement date. SFAS 157 is effective for the Company’s consolidated financial statements for the year beginning on January 1, 2008, with earlier adoption permitted. The adoption of this statement did not have a material impact on the Company’s financial condition and results of operations.

In September 2006, the FASB ratified the consensus reached by the Emerging Issues Task Force (“EITF”) on Issue No. 06-4 “Accounting for Deferred Compensation and Postretirement Benefit Aspects of Endorsement Split-Dollar Life Insurance Arrangements,” (“EITF Issue 06-4”). EITF 06-4 requires companies with an endorsement split-dollar life insurance arrangement to recognize a liability for future postretirement benefits. The effective date is for fiscal years beginning after December 15, 2007, with earlier application permitted. Companies should recognize the effects of applying this issue through either (a) a change in accounting principle through a cumulative effect adjustment to retained earnings or (b) a change in accounting principle through retrospective application to all periods. The adoption of this issue did not have a material impact on the Company’s financial position and results of operations.

 

6


Table of Contents

In February 2007, the FASB issued SFAS No. 159, “The Fair Value Option for Financial Assets and Financial Liabilities including an amendment of FASB Statement No. 115” (SFAS 159). SFAS 159 permits entities to choose to measure many financial instruments and certain other items at fair value that are not currently required to be measured at fair value. The objective is to improve financial reporting by providing entities with the opportunity to mitigate volatility in reported earnings caused by measuring related assets and liabilities differently without having to apply complex hedge accounting provisions. This Statement also establishes presentation and disclosure requirements designed to facilitate comparisons between entities that choose different measurement attributes for similar types of assets and liabilities. The new standard is effective at the beginning of the Company’s fiscal year beginning January 1, 2008, and early application may be elected in certain circumstances. The adoption of this statement did not have a material impact on the Company’s financial condition and results of operations.

In December 2007, the FASB issued SFAS No. 141 (Revised 2008), “Business Combinations” (SFAS 141(R)). SFAS 141(R) will significantly change the accounting for business combinations. Under SFAS 141(R), an acquiring entity will be required to recognize all the assets acquired and liabilities assumed in a transaction at the acquisition-date fair value with limited exceptions. It also amends the accounting treatment for certain specific items including acquisition costs and non controlling minority interests and includes a substantial number of new disclosure requirements. SFAS 141(R) applies prospectively to business combinations for which the acquisition date is on or after January 1, 2009. The Company does not expect the adoption of this statement to have a material impact on its financial condition and results of operations.

In March 2008, the FASB issued SFAS No. 161, “Disclosures about Derivative Instruments and Hedging Activities-an amendment of FASB Statement No. 133” (SFAS 161). SFAS 161 changes the disclosure requirements for derivative instruments and hedging activities. Entities are required to provide enhanced disclosures about (a) how and why an entity uses derivative instruments, (b) how derivative instruments and related hedged items are accounted for under Statement 133 and its related interpretations, and (c) how derivative instruments and related hedged items affect an entity’s financial position, financial performance, and cash flows. The guidance in SFAS 161 is effective for financial statements issued for fiscal years and interim periods beginning after November 15, 2008, with early application encouraged. This statement encourages, but does not require, comparative disclosures for earlier periods at initial adoption. The Company does not expect the adoption of this statement to have a material impact on its financial condition and results of operations.

 

5. STOCK BASED COMPENSATION

The Company maintains five stock-based employee compensation plans. Effective January 1, 2006, the Company adopted SFAS 123R. For the nine months ended September 30, 2008, stock-based employee compensation costs recorded as expenses amounted to $66,000, compared to $47,000 for the same period last year. These figures include compensation costs for grants made to employees pursuant to the Company’s Restricted Stock Plan.

 

7


Table of Contents
6. PENSION BENEFITS

The following summarizes the net periodic cost for the three and nine months ended September 30:

 

     For the Three Months
Ended September 30,
    For the Nine Months
Ended September 30,
 
     2008     2007     2008     2007  
     (in thousands)     (in thousands)  

Service cost

   $ —       $ —       $ —       $ —    

Interest cost on benefit obligation

     125       123       375       369  

Expected return on plan assets

     (161 )     (161 )     (483 )     (484 )

Amortization of prior service cost

     —         —         —         —    
                                

Net periodic benefit cost

   $ (36 )   $ (38 )   $ (108 )   $ (115 )
                                

Effective January 1, 2006, the pension plan was suspended so that employees no longer earn additional defined benefits for future service.

 

7. ASSETS MEASURED AT FAIR VALUE ON A RECURRING BASIS

The following summarizes assets measured at fair value for the period ending September 30, 2008 (in thousands):

 

          Fair Value Measurements at Reporting Date Using:  
     September 30, 2008    Quoted Prices in
Active Markets for
Identical Assets

(Level 1)
   Significant Other
Observable Inputs

(Level 2)
    Significant
Unobservable Inputs

(Level 3)
 

Available-for-sale securities

   $ 110,394    $ 27,999    $ 71,671     $ 10,724  

Trading securities

     241      241      —         —    
                              

Total

   $ 110,635    $ 28,240    $ 71,671     $ 10,724  
                              
     Fair Value Measurements
Using Significant Unobservable Inputs
(Level 3)
 
     Available-for-sale
Securities
    Total  

Beginning balance, July 1, 2008

   $ 7,707     $ 7,707  

Total gains or losses (realized/unrealized)

    

Included in earnings (or changes in net assets)

     —         —    

Included in other comprehensive income

     (360 )     (360 )

Amortization of securities, net

     (20 )     (20 )

Transfers in and/or out of Level 3

     3,397       3,397  
                      

Ending balance, September 30, 2008

   $ 10,724     $ 10,724  
                      

The amount of total gains or losses for the period included in earnings (or changes in net assets) attributable to the change in unrealized gains or losses relating to assets still held at the reporting date

   $ —       $ —    
                      

 

8


Table of Contents
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

Introduction

The following discussion includes Beverly National Corporation (“Company”) and its subsidiary, Beverly National Bank (“Bank”) and the Bank’s wholly owned subsidiary, Beverly National Security Corporation (“BNSC”). BNSC was established to buy, sell and hold securities for the Bank’s investment portfolios.

Critical Accounting Estimates

In preparing the Company’s financial statements, management selects and applies numerous accounting policies. In applying these policies, management must make estimates and assumptions. The accounting policy that is most susceptible to critical estimates and assumptions is the allowance for loan losses. The determination of an appropriate provision is based on a determination of the probable amount of credit losses in the loan portfolio. Many factors influence the amount of potential charge-offs of loans deemed to be uncollectible. These factors include the specific characteristics of the loan portfolio and general economic conditions nationally and locally. While management carefully considers these factors in determining the amount of the allowance for loan losses, future adjustments may be necessary due to changed conditions, which could have an adverse impact on reported earnings in the future. See “Provisions and Allowance for Loan Losses.”

Summary

Total assets as of September 30, 2008 were $484.7 million, compared to $472.8 million at December 31, 2007, an increase of $11.9 million, or 2.5%. Loans, net of the allowance for loan losses, increased $13.8 million, or 4.3% from $318.4 million at December 31, 2007. Investments in available-for-sale securities decreased $4.4 million, or 3.8% from $114.8 million at December 31, 2007. The Bank has been able to maintain steady asset growth over the last nine months, mainly using increases in deposit levels to fund expansion of the loan portfolio. Deposits increased $7.0 million, or 2.0%, and Federal Home Loan Bank advances increased $10.7 million, or 18.0% from $59.6 million at December 31, 2007. This growth in deposits reflects the Bank’s expanded retail operations and the introduction of an enhanced line of deposit products. The book value of the Company’s stock has decreased slightly as a result of the other than temporarily impaired (“OTTI”) write-down of Fannie Mae and Freddie Mac preferred stock and the increase in unrealized losses on available-for-sale securities. The Company and the Bank met all of the regulatory capital requirements of a well capitalized institution at September 30, 2008. Management’s focus continues to be on maintaining the appropriate strategic direction during these challenging and uncertain economic times and resources are allocated to areas providing the most beneficial returns, without compromising the Bank’s high standards for strong asset quality. Emphasis on business development, improvement in operating efficiencies, identifying sound growth opportunities and closely monitoring management’s strategic focus in this ever-changing economic environment are also key components of the Bank’s strategy.

 

9


Table of Contents

Investment Portfolio

Debt and equity securities have been classified in the consolidated balance sheets according to management’s intent. The following table presents the amortized cost of securities and their approximate fair values as of September 30, 2008 (unaudited) and December 31, 2007:

 

     Amortized
Cost Basis
   Gross
Unrealized
Gains
   Gross
Unrealized
Losses
   Fair
Value
     (in thousands)

Available-for-sale securities:

           

September 30, 2008 (unaudited):

           

Debt securities issued by U.S. government corporations and agencies

   $ 11,690    $ 30    $ 157    $ 11,563

Debt securities issued by states of the United States and political subdivisions of the states

     12,321      10      978      11,353

Corporate debt securities

     1,926      —        31      1,895

Preferred stocks

     15,087      6      2,148      12,945

Marketable equity securities

     577      1      10      568

Mortgage-backed securities

     72,190      235      754      71,671

Debt securities issued by foreign governments

     400      —        1      399
                           
   $ 114,191    $ 282    $ 4,079    $ 110,394
                           

December 31, 2007:

           

Debt securities issued by U.S. government corporations and agencies

   $ 12,690    $ 127    $ 8    $ 12,809

Debt securities issued by states of the United States and political subdivisions of the states

     12,325      24      155      12,194

Preferred stocks

     12,407      91      382      12,116

Marketable equity securities

     560      2      7      555

Mortgage-backed securities

     76,672      383      335      76,720

Debt securities issued by foreign governments

     400      —        1      399
                           
   $ 115,054    $ 627    $ 888    $ 114,793
                           

Loan Portfolio

The following table summarizes the distribution of the Bank’s loan portfolio as of September 30, 2008 and December 31, 2007:

 

     September 30, 2008     % of Total     December 31, 2007     % of Total  
     (in thousands)           (in thousands)        
     (unaudited)                    

Commercial, financial and agricultural

   $ 46,835     14.10 %   $ 39,343     12.36 %

Real estate - construction and land development

     8,383     2.52 %     17,042     5.35 %

Real estate - residential

     124,941     37.62 %     120,512     37.85 %

Real estate - commercial

     139,224     41.92 %     127,819     40.15 %

Consumer

     2,379     0.72 %     2,392     0.76 %

Other

     13,788     4.15 %     14,193     4.46 %
                            
     335,550     101.03 %     321,301     100.93 %

Allowance for loan losses

     (4,112 )   -1.24 %     (3,614 )   -1.14 %

Deferred loan costs, net

     699     0.21 %     669     0.21 %
                            

Net Loans

   $ 332,137     100.00 %   $ 318,356     100.00 %
                            

 

10


Table of Contents

Deposits

The following table summarizes deposits as of September 30, 2008 and December 31, 2007:

 

     September 30, 2008    % of Total     December 31, 2007    % of Total  
     (in thousands)          (in thousands)       
     (unaudited)                  

Demand Deposits

   $ 72,216    20.21 %   $ 72,425    20.67 %

NOW Accounts

     58,012    16.23 %     58,841    16.80 %

Money Market Accounts

     86,475    24.21 %     81,585    23.29 %

Savings Deposits

     57,894    16.20 %     48,336    13.80 %

Time Deposits

     82,740    23.15 %     89,123    25.44 %
                          

Total

   $ 357,337    100.00 %   $ 350,310    100.00 %
                          

Comparison of operating results for the three months ended September 30, 2008 and 2007

The Company reported a net loss for the quarter ended September 30, 2008 of $2.7 million, or a basic and fully diluted loss of $1.00 per share, compared to net income of $921,000, or basic and fully diluted earnings of $0.34 per share, for the same quarter last year. Net income for the quarter was impacted by charges, pre-tax, of $3,724,000 related to the write-down of the Company’s investment in Fannie Mae and Freddie Mac preferred stocks as other than temporarily impaired. No tax benefit was recognized on these charges as changes signed into law that would allow financial institutions to treat these as ordinary losses was not signed and made effective until October 3, 2008. Therefore, a tax benefit of approximately $1.5 million was not recognized in the period ended September 30, 2008, and will be recognized in the period ending December 31, 2008. This tax benefit, had it been recognized in the same quarter as the losses were taken, would have added approximately $0.57 to the Company’s book value and would have reduced the third quarter loss by $0.57 per share.

Excluding these charges, the Company’s core net income for the quarter would have been $1.05 million, or basic and fully diluted earnings per share of $0.39. The adjusted results for the quarter would represent a 14.0% increase in net income and a 17.6% increase in earnings per share, compared to results for the same quarter last year. The primary reason for the increase in the core net income and earnings per share for the periods presented, before the charges, is the increase in net interest and dividend income after the provision for loan losses, which increased $342,000, or 8.8%, for the three months ended September 30, 2008 from the same period last year. The improvement is a result of the growth in earning assets, the reduction in cost of funds and the replacement of maturing certificates of deposit and FHLB advances at lower interest rates. The net interest margin improved to 3.96% for the quarter ended September 30, 2008, compared to 3.66% for the same period last year.

 

11


Table of Contents

The following table summarizes the components and activity with respect to the Company’s net interest and dividend income and interest rate spread and margin for the periods presented:

 

     For the Three Months Ended September 30, 2008     For the Three Months Ended September 30, 2007  
     Average
Balance
   Interest
Inc/Exp
    Yield/
Rate
    Average
Balance
   Interest
Inc/Exp
    Yield/
Rate
 
     (in thousands)    (in thousands)           (in thousands)    (in thousands)        
     (unaudited)    (unaudited)           (unaudited)    (unaudited)        
Assets               

Federal funds sold and interest-bearing deposits

   $ 5,984    $ 24     1.61 %   $ 4,510    $ 53     4.66 %

Investments

     120,848      1,668 *   5.49 %     119,788      1,582 *   5.24 %

Loans

     334,535      5,110 **   6.08 %     319,014      5,358 **   6.66 %
                                  

Total interest-earning assets

   $ 461,367      6,803     5.87 %   $ 443,312      6,993     6.26 %
                                  
Liabilities               

Savings deposits

   $ 56,406      171     1.21 %   $ 48,670      107     0.87 %

NOW accounts

     51,843      79     0.61 %     57,545      120     0.83 %

Money market accounts

     96,144      544     2.25 %     88,980      823     3.67 %

Time deposits

     85,388      704     3.28 %     89,030      1,069     4.76 %
                                  

Total interest-bearing deposits

     289,781      1,498     2.06 %     284,225      2,120     2.96 %

Non-interest-bearing deposits

     72,560      —       —         74,164      —       —    
                                  

Total deposits

     362,341      1,498     1.64 %     358,389      2,120     2.35 %
                                  

FHLB advances

     65,924      648     3.91 %     58,523      719     4.87 %

Repurchase agreements

     10,990      62     2.25 %     7,201      64     3.53 %
                                  

Total other borrowed funds

     76,914      710     3.67 %     65,724      783     4.73 %
                                  

Total interest-bearing liabilities

     366,695      2,208     2.40 %     349,949      2,902     3.29 %
                                  

Total deposits and interest-bearing liabilities

   $ 439,255      2,208     2.00 %   $ 424,113      2,903     2.72 %
                                  

Net interest income

      $ 4,594          $ 4,091    
                          

Net interest spread

        3.87 %        3.55 %
                      

Net interest margin

        3.96 %        3.66 %
                      

Tax Equivalent Income Adjustment:

              

State and Municipal Investment Income

      $ 62 *        $ 62 *  

Dividends Received Deduction Eligible Securities

        15 *          —   *  

Industrial Revenue Bond Income

        84 **          87 **  
                          

Total Tax Equivalent Income Adjustment

      $ 161          $ 149    
                          

 

* Amount included in investment income.
** Amount included in loan income.

The following table sets forth the various components of noninterest income and noninterest expense for the quarters ended September 30, 2008 and 2007 and the dollar amount and percentage change between the periods:

 

     September 30,    Increase (Decrease)  
     2008     2007    $     %  
     (Dollars in thousands)  
     (unaudited)  

Noninterest (charge) income:

         

Income from fiduciary activities

   $ 438     $ 486    $ (48 )   -9.88 %

Fees from sale of non-deposit products

     79       60      19     31.67 %

Service charges on deposit accounts

     166       157      9     5.73 %

Other deposit fees

     223       198      25     12.63 %

Write-down of available-for-sale securities

     (3,724 )     —        (3,724 )   —    

Gain on sales of loans, net

     6       —        6     —    

Income on cash surrender value of life insurance

     77       54      23     42.59 %

Other income

     142       304      (162 )   -53.29 %
                         

Total noninterest (charge) income

   $ (2,593 )   $ 1,259    $ (3,852 )   -305.96 %
                         

Noninterest expense:

         

Salaries and employee benefits

   $ 2,235     $ 2,185    $ 50     2.29 %

Director fees

     76       68      8     11.76 %

Occupancy expense

     465       389      76     19.54 %

Equipment expense

     213       216      (3 )   -1.39 %

Data processing fees

     298       290      8     2.76 %

Marketing and public relations

     100       102      (2 )   -1.96 %

Professional fees

     155       186      (31 )   -16.67 %

Other expense

     356       412      (56 )   -13.59 %
                         

Total noninterest expense

   $ 3,898     $ 3,848    $ 50     1.30 %
                         

The income tax provision for the quarter increased by $35,000, or 9.8%, compared to the same period last year. The increase is due to the increase in income before income taxes, as the effective rate is consistent for the quarters ended September 30, 2008 and 2007.

 

12


Table of Contents

Comparison of operating results for the nine months ended September 30, 2008 and 2007

The Company reported a net loss for the nine months ended September 30, 2008 of $748,000, or a basic and fully diluted loss of $0.28 per share, compared to net income of $2.6 million, or basic and fully diluted earnings of $0.95 and $0.94 per share, respectively, for the same period last year. Net income for the period was impacted by charges, pre-tax, of $3,724,000 related to the write-down of the Company’s investment in Fannie Mae and Freddie Mac preferred stocks as other than temporarily impaired. No tax benefit was recognized on these charges as changes signed into law that would allow financial institutions to treat these as ordinary losses was not signed and made effective until October 3, 2008. Therefore, a tax benefit of approximately $1.5 million was not recognized in the quarter ended September 30, 2008, and will be recognized in the quarter ending December 31, 2008. This tax benefit, had it been recognized in the same period as the losses were taken, would have added approximately $0.57 to the Company’s book value and would have reduced the loss for the nine months ended September 30, 2008 by $0.57 per share.

Net income for the nine months ended September 30, 2008, excluding the charges, would have been $2.98 million, with basic and fully diluted earnings per share of $1.12. These results would represent a 14.0% increase in net income and an 18.1% increase in earnings per share, compared to the same period last year. The primary reason for the increase in the core net income and earnings per share for the periods presented, before the charges, is the increase in net interest and dividend income after the provision for loan losses, which increased $761,000, or 6.6%, for the nine months ended September 30, 2008 from the same periods last year. The improvement is a result of the growth in earning assets, the reduction in cost of funds and the replacement of maturing certificates of deposit and FHLB advances at lower interest rates. The net interest margin improved to 3.91% for the nine months ended September 30, 2008, compared to 3.78% for the same period last year.

The following table summarizes the components and activity with respect to the Company’s net interest and dividend income and interest rate spread and margin for the periods presented:

 

     For the Nine Months Ended September, 2008     For the Nine Months Ended September 30, 2007  
     Average
Balance
   Interest
Inc/Exp
    Yield/
Rate
    Average
Balance
   Interest
Inc/Exp
    Yield/
Rate
 
     (in thousands)    (in thousands)           (in thousands)    (in thousands)        
     (unaudited)    (unaudited)           (unaudited)    (unaudited)        
Assets               

Federal funds sold and interest-bearing deposits

   $ 3,762    $ 52     1.83 %   $ 2,836    $ 102     4.81 %

Investments

     123,339      5,095 *   5.52 %     119,635      4,663 *   5.21 %

Loans

     332,624      15,470 **   6.21 %     314,402      15,701 **   6.68 %
                                  

Total interest-earning assets

   $ 459,725      20,617     5.99 %   $ 436,873      20,466     6.26 %
                                  
Liabilities               

Savings deposits

   $ 53,238      470     1.18 %   $ 48,323      266     0.74 %

NOW accounts

     54,211      260     0.64 %     58,784      347     0.79 %

Money market accounts

     94,152      1,816     2.58 %     86,102      2,334     3.62 %

Time deposits

     87,133      2,489     3.82 %     82,122      2,849     4.64 %
                                  

Total interest-bearing deposits

     288,734      5,035     2.33 %     275,331      5,796     2.81 %

Non-interest-bearing deposits

     70,103      —       —         73,451      —       —    
                                  

Total deposits

     358,837      5,035     1.87 %     348,782      5,796     2.22 %
                                  

FHLB advances

     64,842      1,931     3.98 %     56,873      2,107     4.95 %

Repurchase agreements

     10,882      207     2.54 %     8,253      222     3.60 %
                                  

Total other borrowed funds

     75,724      2,138     3.77 %     65,126      2,329     4.78 %
                                  

Total interest-bearing liabilities

     364,458      7,173     2.63 %     340,457      8,125     3.19 %
                                  

Total deposits and interest-bearing liabilities

   $ 434,561      7,173     2.20 %   $ 413,908      8,125     2.62 %
                                  

Net interest income

      $ 13,444          $ 12,341    
                          

Net interest spread

        3.79 %        3.64 %
                      

Net interest margin

        3.91 %        3.78 %
                      

Tax Equivalent Income Adjustment:

              

State and Municipal Investment Income

      $ 186 *        $ 174 *  

Dividends Received Deduction Eligible Securities

        77 *          —   *  

Industrial Revenue Bond Income

        253 **          261 **  
                          

Total Tax Equivalent Income Adjustment

      $ 516          $ 435    
                          

 

* Amount included in investment income.
** Amount included in loan income.

 

13


Table of Contents

The following table sets forth the various components of noninterest income and noninterest expense for the nine months ended September 30, 2008 and 2007 and the dollar amount and percentage change between the periods:

 

     September 30,    Increase (Decrease)  
     2008     2007    $     %  
     (Dollars in thousands)  
     (unaudited)  

Noninterest (charge) income:

         

Income from fiduciary activities

   $ 1,379     $ 1,427    $ (48 )   -3.36 %

Fees from sale of non-deposit products

     219       190      29     15.26 %

Service charges on deposit accounts

     485       452      33     7.30 %

Other deposit fees

     661       700      (39 )   -5.57 %

Write-down of available-for-sale securities

     (3,724 )     —        (3,724 )   0.00 %

Gain on sales of loans, net

     6       6      —       0.00 %

Income on cash surrender value of life insurance

     225       165      60     36.36 %

Other income

     531       760      (229 )   -30.13 %
                         

Total noninterest (charge) income

   $ (218 )   $ 3,700    $ (3,918 )   -105.89 %
                         

Noninterest expense:

         

Salaries and employee benefits

   $ 6,696     $ 6,460    $ 236     3.65 %

Director fees

     219       233      (14 )   -6.01 %

Occupancy expense

     1,396       1,164      232     19.93 %

Equipment expense

     690       638      52     8.15 %

Data processing fees

     897       854      43     5.04 %

Marketing and public relations

     320       344      (24 )   -6.98 %

Professional fees

     486       752      (266 )   -35.37 %

Other expense

     1,145       1,249      (104 )   -8.33 %
                         

Total noninterest expense

   $ 11,849     $ 11,694    $ 155     1.33 %
                         

The income tax provision for the nine months ended September 30, 2008 increased by $46,000, or 4.7%, compared to the same period last year despite the 14.0% increase in net income before non-recurring, pre-tax charges. This is primarily due to the increase in assets eligible for preferential tax treatment. As a result, the effective tax rate decreased by 1.6% for the nine months ended September 30, 2008, compared to the same period last year.

Provisions and Allowance for Loan Losses

Credit risk is inherent in the business of extending loans. The Bank maintains an allowance for loan losses through charges to earnings. Provisions of $225,000 and $588,000 were made to the allowance for loan losses during the three and nine months ended September 30, 2008, respectively, compared to $75,000 and $325,000 for the same periods last year. The allowance for loan losses was equivalent to 1.22% and 1.11% of total loans at September 30, 2008 and 2007, respectively. The increase was driven by growth in the loan portfolio, uncertain economic conditions, concerns over further potential reduction in real estate values and the impact a prolonged recession or economic downturn would have on the Company’s commercial and small business loan portfolios.

The Bank formally determines the adequacy of the allowance for loan losses on a quarterly basis. This determination is based on an assessment of credit quality or “risk rating” of loans. Loans are initially risk rated when originated and are reviewed periodically. If there is deterioration in the credit, the risk rating is adjusted accordingly.

The allowance also includes a component resulting from the application of the measurement criteria of SFAS No. 114, “Accounting by Creditors for Impairment of a Loan.” Impaired loans receive individual evaluation of the allowance necessary on a quarterly basis. Impaired loans are defined in the Bank’s Loan Policy as those instances in which it is probable that the Bank will not be able to collect all principal and interest due according to the terms of the note.

A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired.

 

14


Table of Contents

Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan by loan basis for commercial and construction loans by either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price, or the fair value of the collateral if the loan is collateral dependent.

Large groups of loans consisting of smaller balance homogeneous loans are collectively evaluated for impairment. Accordingly, as a general rule, the Company does not separately identify individual consumer and residential loans for impairment disclosures. The loss factors applied as a general allowance are determined by a periodic analysis of the allowance for loan losses. This analysis considers historical loan losses and delinquency figures and trends.

Concentrations of credit and local economic factors are also evaluated on a periodic basis. Historical average net losses by loan type are examined and any identified trends are assessed. The Bank’s loan mix over that same period of time is also analyzed. A loan loss allocation is made for each type of loan and multiplied by the loan mix percentage for each loan type to produce a weighted average factor.

Changes in the allowance for loan losses were as follows for the nine months ended September 30, 2008 and 2007:

 

     2008     2007  
     (in thousands)  
     (unaudited)  

Balance as of January 1st

   $ 3,614     $ 3,044  

Loans charged off

     (149 )     (5 )

Provision for loan losses

     588       325  

Recoveries of loans previously charged off

     59       190  
                

Balance as of September 30th

   $ 4,112     $ 3,554  
                

The allowance for loan losses represented 1,613% and 13,669% of non-performing loans, which totaled $255,000 and $26,000, at September 30, 2008 and 2007, respectively. Non-performing loans represented less than 0.1% of total loans and mortgages held-for-sale at September 30, 2008 and 2007.

Management maintains the adequacy of the allowance through monthly provisions. The amount of the provision is based on changes in economic and real estate market conditions, information obtained regarding problem loans, identification of additional problem loans and other factors, both within and outside of management’s control. The overall level of non-performing loans remains low. Accordingly, while the overall quality of the loan portfolio remains strong, management will continue to monitor economic conditions and the performance of the portfolio in order to maintain an adequate allowance for loan losses.

Capital Resources

As of September 30, 2008, the Company had total capital of $41.3 million, a decrease of $4.5 million, or 9.8%, from total capital as of December 31, 2007. The net change in the Company’s capital reflects current year income, dividends paid, an entry made for the cumulative effect of a change in accounting principle, the decrease in accumulated other comprehensive loss, the granting of stock awards and the exercise of stock options.

The Company’s policy has been to pay dividends out of funds in excess of the needs of the business. The Company declared and paid cash dividends to shareholders on a quarterly basis at a rate of $0.20 per share during 2007 and for each quarter of 2008.

Generally, banks are required to maintain Tier 1 capital at a level equal to or greater than 4.0% of their average total assets. As of September 30, 2008, the Bank’s Tier 1 capital amounted to 8.96% of average total assets. At September 30, 2008, the Bank’s ratio of risk-based capital to risk-weighted assets amounted to 13.40%, which satisfies the applicable risk-based capital requirements. As of December 31, 2007, the Bank’s Tier 1 capital amounted to 9.39% of average assets and risk-based capital amounted to 14.07% of total risk-based assets.

The capital ratios of the Bank exceed all regulatory requirements, and the entity is considered “well capitalized” by its federal supervisory agencies.

 

15


Table of Contents

Liquidity

The primary function of asset/liability management is to assure adequate liquidity and maintain an appropriate balance between interest-sensitive earning assets and interest-bearing liabilities. Liquidity management involves the ability to meet the cash flow requirements of customers who may be either depositors wanting to withdraw funds or borrowers needing assurance that sufficient funds will be available to meet their credit needs. Interest rate sensitivity management seeks to avoid fluctuating net interest margins and to enhance consistent growth of net interest income through periods of changing interest rates.

Certain marketable investment securities, particularly those of shorter maturities, are the principal source of asset liquidity. The Company maintains such securities in an available-for-sale account as a liquidity resource. Securities maturing in one year or less amounted to $4.5 million at September 30, 2008; additionally, a minimum amount of contractual payments in the amount of $12.6 million for the mortgage-backed securities portfolio is due within one year at September 30, 2008. Assets such as federal funds sold, mortgages held for sale, pre-payments and payoffs on mortgage-backed securities, as well as maturing loans, are also sources of liquidity. The Company’s objectives are to be substantially neutral with respect to interest rate sensitivity and maintain a net cumulative gap at one year of less than 15% of total earning assets. The Company’s current practices are consistent with these objectives.

Off Balance Sheet Arrangements

The Company is party to financial instruments with off-balance sheet risk in the normal course of business to meet the financial needs of its customers. In the opinion of Management, these off-balance sheet arrangements are not likely to have a material effect on the Company’s financial condition, results of operations, or liquidity. As of September 30, 2008, total off-balance sheet financial commitments, which include unadvanced funds on loans and commitments to fund loans and letters of credit, amounted to approximately $61.0 million.

Forward-Looking Statements

This Form 10-Q and future filings made by the Company with the Securities and Exchange Commission, as well as other filings, reports and press releases made or issued by the Company and the Bank, and oral statements made by executive officers of the Company and the Bank, may include forward-looking statements relating to such matters as:

 

  (a) assumptions concerning future economic and business conditions and their effect on the economy in general and on the markets in which the Company and the Bank do business; and

 

  (b) expectations for increased revenues and earnings for the Company and Bank through growth resulting from acquisitions, attraction of new deposit and loan customers and the introduction of new products and services.

Such forward-looking statements are based on assumptions rather than historical or current facts and, therefore, are inherently uncertain and subject to risk. For those statements, the Company claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Act of 1995.

The Company notes that a variety of factors could cause the actual results or experience to differ materially from the anticipated results or other expectations described or implied by such forward-looking statements. The risks and uncertainties that may affect the operation, performance, development and results of the Company’s and Bank’s business include the following:

 

(a) the risk of adverse changes in business conditions in the banking industry generally and in the specific markets in which the Bank operates;

 

(b) changes in the legislative and regulatory environment that negatively impact the Company and Bank through increased operating expenses;

 

(c) increased competition from other financial and non-financial institutions;

 

(d) the impact of technological advances; and

 

(e) other risks detailed from time to time in the Company’s filings with the Securities and Exchange Commission.

Such developments could have an adverse impact on the Company’s and the Bank’s financial position and results of operation.

 

16


Table of Contents
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

Market risk is the risk of loss from adverse changes in market prices. In particular, the market price of interest-earning assets and liabilities may be affected by changes in interest rates. Since net interest income (the difference, or spread, between the interest earned on loans and investments and the interest paid on deposits and borrowings) is the Company’s primary source of revenue, interest rate risk is the most significant non-credit related market risk to which the Company is exposed. Net interest income is affected by changes in interest rates as well as fluctuations in the level and duration of the Company’s assets and liabilities.

The Company’s net interest margin for the three and nine months ended September 30, 2008 was 3.96% and 3.91%, respectively, in comparison to 3.66% and 3.78%, respectively, for the three and nine months ended September 30, 2007. Interest rate risk is the exposure of net interest income to movements in interest rates. In addition to directly impacting net interest income, changes in interest rates can also affect the amount of new loan originations, the ability of borrowers to repay variable rate loans, the volume of loan prepayments and re-financings, the carrying value of investment securities classified as available for sale and the flow and mix of deposits.

The Asset/Liability Management Committee is comprised of the President and Chief Executive Officer of the Company; the Senior Executive Vice President, Chief Financial Officer and Chief Operating Officer; the Executive Vice President and Senior Loan Officer; the Executive Vice President of Retail Banking; the Senior Vice President, Secretary and Chief Operations Officer; the Senior Vice President and Chief Risk Officer; and various lending, retail and finance officers. The Committee is responsible for managing interest rate risk in accordance with policies approved by the Board of Directors regarding acceptable levels of interest rate risk, liquidity and capital. The Committee meets bi-weekly and develops new products, sets the rates paid on deposits, approves loan pricing and reviews investment transactions. This Asset/Liability Management Committee reports to the Board of Directors’ Asset/Liability Management Committee, which is comprised of several Directors and the President and Chief Executive Officer.

The Company is subject to interest rate risk in the event that rates either increase or decrease. The two primary measurements of exposure to changes in interest rates, which the Bank manages and monitors closely, are net interest income simulation, using various interest rate scenarios, or rate shocks, and the impact on the economic value of equity, given those same interest rate scenarios.

The Bank works with a consultant to calculate and review these various measurements.

In the event that interest rates increase or decrease, the economic value of equity (EVE) changes due to its inherent correlation to changes in the market value of the Company’s assets and liabilities. The Company is considered “liability sensitive” if changes in the interest rate would cause the assets of the Company to extend out, and as a result, liabilities would re-price faster than assets. Conversely, the Company is considered “asset sensitive” if interest rate changes cause liabilities to extend out, thus making assets re-price faster than liabilities.

As of September 30, 2008, the capital ratio of the Company on an EVE basis, at current rate levels, is 11.73%. Based on the most recent analysis it is estimated that an increase in interest rates over the next year of 200 basis points (for example, an increase in the prime rate from 5.00% to 7.00%) would result in an EVE capital ratio of 10.63%. Alternatively, if interest rates were to decrease over the next year by 100 basis points, the EVE capital ratio is estimated to be 11.53%. These changes are within the risk tolerance levels established by the Company policies.

As part of its risk management practices the Company runs net interest income simulations to determine the impact on net interest income given an increase or decrease in interest rates as these changes would have an impact on future levels of net interest income. These simulations require that estimates and assumptions be made with respect to deposit pricing; including potential changes in non-maturity core deposits, and reinvestment of cash flows from the loan and investment portfolios given changes in rates both up and down.

 

17


Table of Contents

The following table summarizes the net interest income simulation as of September 30, 2008:

 

     September 30, 2008  
     Projected
net interest
income
   Change from
year 1 base case
 
     (Dollars in thousands)  

Year 1 projections:

       

Down 100BP

   $ 18,101    $ 136     0.76 %

Base

     17,965      —       —    

Up 200BP

     17,719      (246 )   - 1.37 %

Year 2 projections:

       

Down 100BP

   $ 17,946    $ (19 )   - 0.11 %

Base

     18,232      267     1.49 %

Up 200BP

     18,165      200     1.11 %

 

ITEM 4T. CONTROLS AND PROCEDURES.

The Company’s Chief Executive Officer and Chief Financial Officer concluded that based upon an evaluation as of September 30, 2008, as required by Rule 13a-15(b) of the Securities Exchange Act of 1934 (the “Exchange Act”), the Company’s disclosure controls and procedures as defined in Rule 13a-15(e) of the Exchange Act are effective to ensure that information required to be disclosed by the Company in reports that it files or submits under the Exchange Act, is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed is accumulated and communicated to the Company’s Management, including its Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, Management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management necessarily was required to apply its judgment in evaluating the cost benefit relationship of possible controls and procedures.

During the quarter ended September 30, 2008, there were no changes in the Company’s internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

18


Table of Contents

PART II - OTHER INFORMATION

 

Item 1.

  Legal Proceedings.    None

Item 1A.

  Risk Factors    Not applicable

Item 2.

  Unregistered Sales of Equity Securities and Use of Proceeds.    None

Item 3.

  Defaults Upon Senior Securities.    None

Item 4.

  Submission of Matters to a Vote of Security Holders.    None

Item 5.

  Other Information.    None

Item 6.

  Exhibits.   

 

11   Computation of Per Share Earnings
31.1   Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer
31.2   Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer
32   Section 1350 Certifications

 

19


Table of Contents

SIGNATURES

In accordance with 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.

 

        BEVERLY NATIONAL CORPORATION
                        (Registrant)
Date: November 13, 2008     By:  

/s/ Donat A. Fournier

      Donat A. Fournier
      President and Chief Executive Officer
Date: November 13, 2008     By:  

/s/ Michael O. Gilles

      Michael O. Gilles
      Senior Executive Vice President, Chief Financial Officer and
      Chief Operating Officer

 

20