New Page 1

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2006

Commission File Number: 000-50047

CALVIN B. TAYLOR BANKSHARES, INC.

I.R.S. Employer Identification No.: 52-1948274

State of incorporation: Maryland

Address of principal executive offices: 24 North Main Street, Berlin, Maryland 21811

Issuer’s telephone number: (410) 641-1700

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YES   X   NO ____

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of "accelerated filer and large accelerated filer" in Rule 12b-2 of the Exchange Act. Large accelerated filer ____ Accelerated filer   X   Non-accelerated filer ____

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 the latest practicable date: The registrant had 3,156,683 shares of common stock ($1.00 par) outstanding as of October 31, 2006.

 

Calvin B. Taylor Bankshares, Inc. and Subsidiary

Form 10-Q

Index

Part I - Financial Information Page
Item 1 Consolidated Financial Statements
Consolidated Balance Sheets as of September 30, 2006 and December 31, 2005 3
Consolidated Statements of Income for the three months
ended September 30, 2006 and 2005 4
Consolidated Statements of Income for the nine months
ended September 30, 2006 and 2005 5
Consolidated Statements of Cash Flows for the nine months
ended September 30, 2006 and 2005 6-7
Notes to Consolidated Financial Statements 8-9
Item 2 Management’s Discussion and Analysis of Financial Condition
and Results of Operations 10-15
Item 3 Quantitative and Qualitative Disclosures About Market Risks 15
Item 4 Controls and Procedures 16
Part II - Other Information
Item 1 Legal Proceedings 17
Item 1A Risk Factors 17
Item 2 Unregistered Sales of Equity Securities and Use of Proceeds 17-18
Item 3 Defaults Upon Senior Securities 18
Item 4 Submission of Matters to a Vote of Security Holders 18
Item 5 Other Information 18
Item 6 Exhibits 18-21
Signatures 22

  Calvin B. Taylor Bankshares, Inc. and Subsidiary  
  Part I - Financial Information    
  Consolidated Balance Sheets    
    (unaudited)  
    September 30, December 31,
    2006 2005
  Assets
  Cash and due from banks  $       19,188,701  $       24,069,790
  Federal funds sold 34,737,015 26,296,780
  Interest-bearing deposits 2,142,396 2,192,731
  Investment securities available for sale 20,773,427 6,505,278
  Investment securities held to maturity (approximate     
    fair value of $70,616,599 and $111,306,528) 70,997,167 112,579,162
  Loans, less allowance for loan losses    
    of $2,190,778 and $2,190,709 228,845,965 204,441,957
  Premises and equipment 6,583,350 6,664,051
  Accrued interest receivable 1,596,530 1,504,945
  Computer software 189,020 228,014
  Bank owned life insurance 4,488,032 4,367,744
  Other assets               322,407               224,172
     $       389,864,010  $       389,074,624
  Liabilities and Stockholders' Equity
  Deposits    
    Noninterest-bearing  $       87,253,780  $       88,236,133
    Interest-bearing         223,614,307         222,621,474
            310,868,087         310,857,607
  Securities sold under agreements to repurchase            6,088,972            6,149,263
  Dividend payable                       -             4,462,578
  Accrued interest payable                336,479               177,357
  Note payable               126,191               142,069
  Deferred income taxes               796,283               635,336
  Other liabilities               621,074               332,030
            318,837,086         322,756,240
  Stockholders' equity    
    Common stock, par value $1 per share     
     authorized 10,000,000 shares, issued and outstanding    
     3,156,683 shares at September 30,2006, and    
     3,187,556 shares at December 31, 2005            3,156,683            3,187,556
    Additional paid-in capital          14,374,177          15,454,735
    Retained earnings          51,590,238          46,021,128
             69,121,098          64,663,419
    Accumulated other comprehensive income            1,905,826            1,654,965
             71,026,924          66,318,384
     $     389,864,010  $     389,074,624
  See accompanying Notes to Consolidated Financial Statements

  Calvin B. Taylor Bankshares, Inc. and Subsidiary  
  Consolidated Statements of Income (unaudited)    
    For the three months ended
    September 30,
    2006 2005
  Interest and dividend revenue    
    Loans, including fees  $        4,118,206  $        3,315,873
    U.S. Treasury and government agency securities               709,789               871,838
    State and municipal securities                36,227                66,927
    Federal funds sold                450,742               378,846
    Interest-bearing deposits                20,962                14,766
    Equity securities                  8,152                  8,316
            Total interest and dividend revenue            5,344,078            4,656,566
       
  Interest expense    
    Deposits               832,106               448,726
    Borrowings                14,005                10,125
      Total interest expense               846,111               458,851
       
      Net interest income            4,497,967            4,197,715
  Provision for loan losses                       -                         -  
      Net interest income after provision for loan losses            4,497,967            4,197,715
       
  Noninterest revenue    
    Service charges on deposit accounts               272,495               262,392
    ATM and debit card revenue               127,202               108,364
    Miscellaneous revenue                84,844                88,536
      Total noninterest revenue               484,541               459,292
       
  Noninterest expenses    
    Salaries               818,334               768,349
    Employee benefits               179,344               170,344
    Occupancy               188,231               156,146
    Furniture and equipment               150,167               147,460
    Other operating               517,384               464,337
      Total noninterest expenses            1,853,460            1,706,636
       
      Income before income taxes            3,129,048            2,950,371
  Income taxes            1,141,500            1,045,000
  Net income  $        1,987,548  $        1,905,371
       
  Earnings per common share, basic and diluted  $                0.63  $                0.60
     
  See accompanying Notes to Consolidated Financial Statements

  Calvin B. Taylor Bankshares, Inc. and Subsidiary  
  Consolidated Statements of Income (unaudited)    
    For the nine months ended
    September 30,
    2006 2005
  Interest and dividend revenue    
    Loans, including fees  $       11,761,056  $        9,403,300
    U.S. Treasury and government agency securities            2,090,989            2,407,803
    State and municipal securities               127,539               211,905
    Federal funds sold                788,780               784,849
    Interest-bearing deposits                56,285                39,629
    Equity securities                51,554                39,976
            Total interest and dividend revenue          14,876,203          12,887,462
       
  Interest expense    
    Deposits            2,210,833            1,189,036
    Borrowings                36,260                19,763
      Total interest expense            2,247,093            1,208,799
       
      Net interest income          12,629,110          11,678,663
  Provision for loan losses                       -                         -  
      Net interest income after provision for loan losses          12,629,110          11,678,663
       
  Noninterest revenue    
    Service charges on deposit accounts               852,560               784,588
    ATM and debit card revenue               337,585               277,271
    Miscellaneous revenue               298,313               299,802
      Total noninterest revenue            1,488,458            1,361,661
       
  Noninterest expenses    
    Salaries            2,462,366            2,300,937
    Employee benefits               562,831               553,555
    Occupancy               537,140               472,641
    Furniture and equipment               389,597               395,924
    Other operating            1,448,024            1,416,572
      Total noninterest expenses            5,399,958            5,139,629
       
      Income before income taxes            8,717,610            7,900,695
  Income taxes            3,148,500            2,807,000
  Net income  $        5,569,110  $        5,093,695
       
  Earnings per common share, basic and diluted  $                1.75  $                1.59
     
  See accompanying Notes to Consolidated Financial Statements

  Calvin B. Taylor Bankshares, Inc. and Subsidiary  
  Consolidated Statements of Cash Flows (unaudited)    
    For the nine months ended
    September 30,
    2006 2005
  Cash flows from operating activities    
    Interest and dividends received  $       14,636,435  $       12,536,294
    Fees and commissions received            1,367,603            1,322,259
    Interest paid           (2,087,971)           (1,179,635)
    Cash paid to suppliers and employees           (5,181,433)           (4,783,172)
    Income taxes paid           (3,220,114)           (2,690,920)
               5,514,520            5,204,826
  Cash flows from investing activities    
    Certificates of deposit purchased, net of maturities                 (3,268)                 (1,864)
    Purchase of investments available for sale         (13,750,206)             (145,379)
    Proceeds from maturities of investments held to     
       maturity          58,150,000          65,215,000
    Purchase of investment held to maturity         (16,026,291)         (45,080,673)
    Loans made, net of principal collected         (24,404,008)         (34,433,834)
    Purchases of premises, equipment,    
      and computer software             (335,505)             (218,595)
               3,630,722         (14,665,345)
         
  Cash flows from financing activities    
    Net increase (decrease) in    
      Time deposits          12,149,970           (6,464,506)
      Other deposits         (12,139,491)          18,603,792
      Securities sold under agreements to repurchase               (60,291)            1,543,699
    Payments on note payable               (15,878)               (14,956)
    Common shares repurchased           (1,111,431)             (749,592)
    Dividends paid           (4,462,578)                       -  
              (5,639,699)          12,918,437
       
  Net increase (decrease) in cash and cash equivalents            3,505,543            3,457,918
  Cash and cash equivalents at beginning of period          50,425,595          54,623,503
  Cash and cash equivalents at end of period  $       53,931,138  $       58,081,421

  Calvin B. Taylor Bankshares, Inc. and Subsidiary  
  Consolidated Statements of Cash Flows (unaudited)    
    For the nine months ended
    September 30,
    2006 2005
  Reconciliation of net income to net cash provided    
    by operating activities    
    Net income  $        5,569,110  $        5,093,695
    Adjustments to reconcile net income to net cash    
      provided by operating activities    
      Depreciation and amortization               452,549               492,740
      Amortization of premiums and accretion of    
        discount, net             (148,182)             (168,795)
      Loss on disposition of assets                  2,651                  2,162
      Decrease (increase) in    
        Accrued interest receivable               (91,585)             (182,373)
        Cash surrender value of bank owned life insurance             (120,288)             (113,686)
        Other assets               (98,235)                36,914
      Increase (decrease) in    
        Accrued interest payable               159,122                29,164
        Other liabilities             (210,622)                15,005
     $        5,514,520  $        5,204,826
       
       
    Composition of cash and cash equivalents    
      Cash and due from banks  $       19,188,701  $       24,123,033
      Federal funds sold           34,737,015          33,915,275
      Interest-bearing deposits, except for time deposits                  5,422                43,113
     $       53,931,138  $       58,081,421
       
       
       
       
       
       
       
       
       
       
       
       
     
     
     
     
  See accompanying Notes to Consolidated Financial Statements

Calvin B. Taylor Bankshares, Inc. and Subsidiary

Notes to Consolidated Financial Statements (unaudited)

1. Basis of Presentation
     The accompanying unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America for interim financial information and with the instructions to Form 10-Q. Accordingly, they do not include all the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation of financial position and results of operations have been made. These adjustments are of a normal recurring nature. Results of operations for the nine months ended September 30, 2006 are not necessarily indicative of the results that may be expected for the year ending December 31, 2006. For further information, refer to the audited consolidated financial statements and related footnotes included in the Company's Form 10-K for the year ended December 31, 2005.
     Consolidation has resulted in the elimination of all significant intercompany accounts and transactions.

Cash Flows
     For purposes of reporting cash flows, cash and cash equivalents include cash on hand, amounts due from banks, federal funds sold, and interest-bearing deposits except for time deposits. Federal funds are purchased and sold for one-day periods.

Per share data
     Earnings per common share are determined by dividing net income by the weighted average number of common shares outstanding for the period, as follows:

    2006 2005
  Three months ended September 30              3,176,307              3,187,656
  Nine months ended September 30              3,182,979              3,197,045

2. Comprehensive Income
       Comprehensive income consists of:

    For the nine months ended
    September 30,
    2006 2005
  Net income  $          5,569,110  $          5,093,695
  Unrealized gain on investment securities    
    available for sale, net of income taxes                250,861                287,608
  Comprehensive income  $          5,819,971  $          5,381,303

3. Loan commitments
     Loan commitments are agreements to lend to customers as long as there is no violation of any conditions of the contracts. As of September 30, outstanding loan commitments and letters of credit consist of:

    2006 2005
  Loan commitments  $        48,337,226  $        36,501,237
  Standby letters of credit  $          1,498,823  $          1,277,488

 

Calvin B. Taylor Bankshares, Inc. and Subsidiary
Notes to Consolidated Financial Statements (unaudited) (continued)

4. New accounting standards

In February 2006, the FASB published FASB Statement No. 155, "Accounting for Certain Hybrid Financial Instruments" ("SFAS No. 155" or the "Statement"). SFAS 155 amends FASB Statements No. 133, "Accounting for Derivative Instruments and Hedging Activities" and No. 140, "Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities." Among other things, the Statement resolves issues related to the financial reporting of certain hybrid financial instruments (financial instruments that have embedded derivatives) to be accounted for as a whole at fair value if the holder elects this option. This accounting eliminates the need to bifurcate the derivative from its host. The Statement also eliminates certain previous guidance that provided that beneficial interests in securitized financial assets are not subject to the provisions of SFAS No. 133. Lastly, the Statement also eliminates a restriction on the passive derivative instruments that a qualifying special purpose entity may hold. Management does not expect the adoption of this Statement to have a material impact on the Company’s consolidated financial statements.

In March 2006, the FASB published FASB Statement No. 156, "Accounting for Servicing of Financial Assets" ("SFAS No. 156" or the "Statement"). This Statement amends FASB Statement No. 140, "Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities", with respect to the accounting for separately recognized servicing assets and servicing liabilities. The Statement requires an entity to recognize a servicing asset or servicing liability each time it undertakes an obligation to service a financial asset by entering into a servicing contract in each of several specific situations. It also requires all separately recognized servicing assets and servicing liabilities to be initially measured at fair value, if practicable, and permits an entity to choose either of two accepted measurement methods for each class of separately recognized servicing assets and servicing liabilities. Further, the Statement permits, at its initial adoption, a one-time reclassification of available-for-sale securities to trading securities by entities with recognized servicing rights. Lastly, the Statement requires separate presentation of servicing assets and servicing liabilities subsequently measured at fair value and additional disclosures for all separately recognized servicing assets and servicing liabilities. SFAS No. 156 is effective for fiscal years beginning after September 15, 2006. Management does not expect the adoption of this Statement to have a material impact on the Company’s consolidated financial statements.

In September, 2006, the FASB published FASB Statement No. 157, "Fair Value Measurements" ("SFAS No. 157"or the "Statement").  SFAS No. 157 defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements.  SFAS No. 157 will be applied prospectively and is effective for fiscal years beginning after November 15, 2007, and interim periods within those fiscal years.  Management does not expect SFAS No. 157 to have a material impact on the Company’s consolidated financial statements.

In September, 2006, the FASB published FASB Statement No. 158, "Employers’ Accounting for Defined Benefit Pension and Other Postretirement Plans, an amendment of FASB Statements No. 87, 88, 106, and 132(R)".  Under this new standard, companies must recognize a net liability or asset to report the funded status of their defined benefit pension and other postretirement benefit plans on their balance sheets.  The effective date of the recognition and disclosure provisions for calendar-year public companies is for calendar years ending after December 15, 2006.  Management does not expect SFAS No. 158 to have a material impact on the Company's consolidated financial statements since the Company does not currently have any defined benefit plans.

 

Calvin B. Taylor Bankshares, Inc. and Subsidiary
Part I. Financial Information
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

This Report contains statements which constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and the Securities Exchange Act of 1934. These statements appear in a number of places in this Report and include all statements regarding the intent, belief or current expectations of the Company, its directors, or its officers with respect to, among other things: (i) the Company's financing plans; (ii) trends affecting the Company's financial condition or results of operations; (iii) the Company's growth strategy and operating strategy; and (iv) the declaration and payment of dividends. Investors are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks and uncertainties, and that actual results may differ materially from those projected in the forward-looking statements as a result of various factors discussed herein and those factors discussed in detail in the Company's filings with the Securities and Exchange Commission.

The following discussion of the financial condition and results of operations of the Registrant (the Company) should be read in conjunction with the Company's financial statements and related notes and other statistical information included elsewhere herein.

General

Calvin B. Taylor Bankshares, Inc. (Company) was incorporated as a Maryland corporation on October 31, 1995. The Company owns all of the stock of Calvin B. Taylor Banking Company (Bank), a commercial bank that was established in 1890 and incorporated under the laws of the State of Maryland on December 17, 1907. The Bank operates nine banking offices in Worcester County, Maryland and one banking office in Ocean View, Delaware. The Bank's administrative office is located in Berlin, Maryland. The Bank is engaged in a general commercial and retail banking business serving individuals, businesses, and governmental units in Worcester County, Maryland, Ocean View, Delaware, and neighboring counties.

The Company currently engages in no business other than owning and managing the Bank.

Critical Accounting Policies

The Company’s financial condition and results of operations are sensitive to accounting measurements and estimates of inherently uncertain matters. When applying accounting policies in areas that are subjective in nature, management uses its best judgment to arrive at the carrying value of certain assets. One of the most critical accounting policies applied is related to the valuation of the loan portfolio. Management estimates the appropriate allowance for loan losses, including the timing of loan charge-offs.

The allowance for loan losses represents a reserve for potential losses in the loan portfolio. It is one of the most difficult and subjective judgments. The adequacy of the allowance for loan losses is evaluated periodically based on a review of the loan portfolio, with a particular emphasis on non-accruing, past due, and other loans that management believes require attention. The determination of the reserve level relies on management's judgment about factors affecting loan quality, current trends in delinquencies and charge-offs, and anticipated changes in the composition and size of the portfolio. Management also considers external factors such as changes in the interest rate environment, the view of the Bank’s regulators, economic conditions in the Bank’s service area and beyond, and legislation that affects the banking industry.

Financial Condition

Total assets of the Company increased $789,386 from December 31, 2005 to September 30, 2006. Combined deposits and customer repurchase agreements decreased $49,811 during the same period. The Company’s average assets and average deposits increased from the second to third quarters of 2006 by $15.9 million and $13.4 million, respectively. This increase results from an annual cycle related to the local summer tourism industry. Management expects that asset size and deposit volume will fall during the fourth quarter as seasonal deposits are withdrawn.

During the first nine months of 2006, the Bank’s gross loan portfolio has increased $24.4 million. Funding for these loans was provided by reduction of the investment portfolio. As loans earn at higher average rates than investments, this shift has a positive effect on earnings. The increase in loans does not negatively impact the Company’s ability to meet liquidity demands.

Historically, the Company has low loan charge-offs. Based on a review of the consolidated loan portfolio, the Company determined that an allowance of 0.95% of gross loans was adequate as of September 30, 2006. At December 31, 2005, the allowance was 1.06% of gross loans. At September 30, 2006, loans delinquent ninety days or more and still accruing interest totaled $225,515 or .10% of the portfolio. At December 31, 2005, loans delinquent ninety days or more and still accruing interest totaled $131,717 or .06% of the portfolio. At September 30, 2006, there was one nonaccrual loan with a balance of $5,357. There were no nonaccrual loans as of December 31, 2005.

The Company makes loans to customers located primarily in the Delmarva region. Although the loan portfolio is diversified, its performance will be influenced by the economy of the region.

Liquidity

The Company’s major sources of liquidity are loan repayments, maturities of short-term investments including federal funds sold, and increases in core deposits. Throughout the first quarter of the year, when the Bank typically experiences a decline in deposits, federal funds sold and investment securities are primary sources of liquidity. During the second quarter of the year, additional sources of liquidity become more readily available as business borrowers start repaying loans, and the Bank receives seasonal deposits. Throughout the second and third quarters the Bank maintains a high liquidity level. Funds from seasonal deposits are generally invested in short-term U.S. Treasury Bills and overnight federal funds.

The Company has available lines of credit, including overnight federal funds, reverse repurchase agreements and letters of credit, totaling $21,000,000 as of September 30, 2006.

Average liquid assets (cash and amounts due from banks, interest-bearing deposits in other banks, federal funds sold, and investment securities) compared to average deposits and retail repurchase agreements were 44.81% for the third quarter of 2006 compared to 44.06% for the second quarter of 2006 and 61.61% for the third quarter of 2005. Contributing to the year-to-year decrease is growth of the loan portfolio which has been funded by decreased investments in debt securities. Liquidity levels have been stable from the second to the third quarter of this year.

Results of Operations

Net income for the three months ended September 30, 2006, was $1,987,548 or $.63 per share, compared to $1,905,371 or $.60 per share for the third quarter of 2005. This represents an increase of $82,177 or 4.31% from the prior year. Year to date net income has increased $475,415 or $.16 per share from $5,093,695 or $1.59 per share in 2005 to $5,569,110 or $1.75 per share in 2006. The key components of net income are discussed in the following paragraphs.

For the first nine months of 2006 compared to 2005, net interest income increased $950,447. Net interest income increased $300,252 in the third quarter of 2006 compared to the third quarter of 2005. This increase is attributable to 1) a shift in earning assets from federal funds sold and investment securities to higher yielding loans and 2) market rate increases that began in mid-2004. The Company’s overnight investment in federal funds sold has repriced with the market, while debt securities and deposits in other banks are repricing more gradually. Although loan yields have increased only slightly, increases in the loan portfolio contribute to increased net interest spread. The Company’s Management has implemented gradual increases to deposit rates in response to market pressures.

The tax-equivalent quarterly yield on interest-earning assets increased by 111 basis points from 4.97% for third quarter 2005 to 6.08% in 2006. The quarterly yield on interest-bearing liabilities increased by 78 basis points from .74% in 2005 to 1.52% in 2006. Combined, the result is an increase in net margin on interest-earning assets of 64 basis points.

The following table presents information including average balances of interest-earning assets and interest-bearing liabilities, the amount of related interest income and interest expense, and the resulting yields by category of interest-earning asset and interest-bearing liability. In this table, dividends and interest on tax-exempt securities and loans are reported on a fully taxable equivalent basis, which is a non-GAAP measure as defined in SEC Regulation G and Item 10 of SEC Regulation S-K. Management believes that these measures provide better yield comparability as a tool for managing net interest income.

Average Balances, Interest, and Yields

  For the quarter ended For the quarter ended
  September 30, 2006 September 30, 2005
  Average     Average    
  balance Interest Yield balance Interest Yield
             
Assets            
  Federal funds sold $34,536,931 $450,742 5.18% $44,317,690 $378,846 3.39%
  Interest-bearing deposits 2,200,454 20,962 3.78% 2,164,972 14,766 2.71%
  Investment securities 86,506,091 806,850 3.70% 143,770,375 1,017,017 2.81%
  Loans, net of allowance 230,717,689 4,142,871 7.12% 187,679,503 3,322,526 7.02%
    Total interest-earning assets 353,961,165 $5,421,425 6.08% 377,932,540 $4,733,155 4.97%
Noninterest-bearing cash 18,497,065     20,786,478    
Other assets 13,556,213     13,072,374    
        Total assets $386,014,443     $411,791,392    
             
Liabilities and Stockholders' Equity            
Interest-bearing deposits            
  NOW  $55,258,697 $32,594 0.23% $67,815,151 $25,743 0.15%
  Money market 42,420,120 82,943 0.78% 53,795,227 53,728 0.40%
  Savings 47,520,408 70,538 0.59% 54,900,239 54,572 0.39%
  Other time 68,473,727 646,031 3.74% 61,425,769 314,683 2.03%
    Total interest-bearing deposits 213,672,952 832,106 1.55% 237,936,386 448,726 0.75%
Securities sold under agreements to repurchase & federal funds purchased 6,872,328 12,059 0.70% 7,802,266 7,866 0.40%
Borrowed funds 128,086 1,946 6.03% 148,953 2,259 6.02%
    Total interest-bearing liabilities 220,673,366 846,111 1.52% 245,887,605 458,851 0.74%
Noninterest-bearing deposits 95,741,109     96,799,285    
  316,414,475 $846,111 1.06% 342,686,890 $458,851 0.53%
Other liabilities 457,252     142,224    
Stockholders' equity 69,142,716     68,962,278    
        Total liabilities and            
        stockholders' equity $386,014,443     $411,791,392    
Net interest spread     4.56%     4.23%
Net interest income   $4,575,314     $4,274,304  
Net margin on interest-earning assets     5.13%     4.49%
             
Tax equivalent adjustment in:            
    Investment income   $52,682     $69,936  
    Loan income   $24,665     $6,653  

The Company’s net interest income is one of the most important factors in evaluating its financial performance. Management uses interest sensitivity analysis to determine the effect of rate changes. Net interest income is projected over a one-year period to determine the effect of an increase or decrease in the prime rate of 100 basis points. If prime were to decrease one hundred basis points, and all assets and liabilities maturing within that period were fully adjusted for the rate change, the Company would experience a decrease of approximately 5.1% in net interest income. Conversely, if prime were to increase one hundred basis points, and all assets and liabilities maturing within that period were fully adjusted for the rate change, the Company would experience a corresponding increase in net interest income. The sensitivity analysis does not consider the likelihood of these rate changes nor whether management’s reaction to this rate change would be to reprice its loans or deposits.

No provision for loan losses was charged to expense during the first three quarters of 2006 or 2005. Net loan charged-offs (recoveries) were ($69) during the first nine months of 2006 versus ($15,182) in the same period in 2005.

Noninterest revenue for the third quarter and year-to-date exceeds last year by $25,249 and $126,797, respectively. Two factors contribute significantly to this increase. In January 2006, the Bank increased service charges and deposit account activity fees. Additionally, fees related to use of ATM / VISA debit cards continue to rise due to increased usage.

Noninterest expense for the third quarter and year-to-date exceeds last year by $146,824 and $260,329, respectively. An increase of $170,705 in salaries and benefits for the first nine months of 2006 includes a bonus of $48,300 which was paid to nearly all employees. The Bank employed 95 full time equivalent employees as of September 30, 2006. The Bank hires seasonal employees during the summer. The Company has no employees other than those hired by the Bank.

Income taxes are $96,500 higher than the same quarter last year, on a pre-tax income increase of $178,677. For the first nine months of 2006, income taxes are $341,500 higher than last year, on a pre-tax income increase of $816,915. The Company’s effective tax rate for the first nine months of 2006 increased to 36.1% from 35.5% in the same period in 2005. The higher effective rate results from a reduction of tax preferenced income both in actual dollars and as a percentage of pretax income.

Plans of Operation

The Bank offers a full range of deposit services including checking, NOW, Money Market, and savings accounts, and time deposits including certificates of deposit. The transaction accounts and time certificates are tailored to the Bank’s principal market areas at rates competitive to those offered in the area. In addition, the Bank offers certain retirement account services, such as Individual Retirements Accounts ("IRAs"). All deposits are insured by the Federal Deposit Insurance Corporation (the "FDIC") up to the maximum amount allowed by law (generally, $100,000 for non-IRA accounts per depositor and $250,000 for IRAs per depositor, subject to aggregation rules). The Bank solicits these accounts from individuals, businesses, associations and organizations, and governmental authorities.

The Company, through the Bank, offers a full range of short- to medium-term commercial and personal loans. Commercial loans include both secured and unsecured loans for working capital (including inventory and receivables), business expansion (including acquisition of real estate and improvements), and purchase of equipment and machinery. Consumer loans include secured and unsecured loans for financing automobiles, home improvements, education, and personal investments. The Company originates commercial and residential mortgage loans and real estate construction and acquisition loans. These lending activities are subject to a variety of lending limits imposed by state and federal law. The Bank may not make any loans to any director or executive officer (except for commercial loans to directors who are not officers or employees) unless the Board of Directors of the Bank approves the loans. The Board of Directors must review any such loan every six months.

Other bank services include cash management services, 24-hour ATM’s, debit cards, safe deposit boxes, travelers’ checks, direct deposit of payroll and social security, and automatic drafts for various accounts. The Bank offers bank-by-phone and Internet banking services, including electronic bill-payment, to both commercial and retail customers. The Bank also offers non-deposit products including retail repurchase agreements and discount brokerage services through a correspondent bank.

Capital Resources and Adequacy

Total stockholders’ equity increased $4,708,540 from December 31, 2005 to September 30, 2006. This increase is attributable to comprehensive income recorded during the period, as detailed in Note 2 of the Notes to Financial Statements, reduced by $1,111,431 used to repurchase and retire 30,873 shares of common stock. Stock repurchases were at a price of $36.00 per share.

Under the capital guidelines of the Federal Reserve Board and the FDIC, the Company and Bank are currently required to maintain a minimum risk-based total capital ratio of 8%, with at least 4% being Tier 1 capital. Tier 1 capital consists of stockholders' equity less accumulated other comprehensive income. In addition, the Company and the Bank must maintain a minimum Tier 1 leverage ratio (Tier 1 capital to total assets) of at least 4%, but this minimum ratio is increased by 100 to 200 basis points for other than the highest-rated institutions.

Tier one risk-based capital ratios of the Company as of September 30, 2006 and December 31, 2005 were 32.7% and 33.5%, respectively. Both are substantially in excess of regulatory minimum requirements.

Website Access to SEC Reports

The Bank maintains an Internet website at www.taylorbank.com. The Company’s periodic SEC reports, including annual reports on Form 10-K, quarterly reports on Form 10-Q, and current reports on Form 8-K, are accessible through this website. Access to these filings is free of charge. The reports are available as soon as practicable after they are filed electronically with the SEC.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

The Company’s principal market risk exposure relates to interest rates on interest-earning assets and interest-bearing liabilities. Unlike most industrial companies, the assets and liabilities of financial institutions such as the Company and the Bank are primarily monetary in nature. Therefore, interest rates have a more significant effect on the Company's performance than do the effects of changes in the general rate of inflation and change in prices. In addition, interest rates do not necessarily move in the same direction or in the same magnitude as the prices of goods and services. As discussed previously, management monitors and seeks to manage the relationships between interest sensitive assets and liabilities in order to protect against wide interest rate fluctuations, including those resulting from inflation.

At September 30, 2006, the Company’s interest rate sensitivity, as measured by gap analysis, showed the Company was asset-sensitive with a one-year cumulative gap of 28.32%, as a percentage of interest-earning assets. Generally asset-sensitivity indicates that assets reprice more quickly than liabilities and in a rising rate environment net interest income typically increases. Conversely, if interest rates decrease, net interest income would decline. The Bank has classified its demand mortgage and commercial loans as immediately repriceable. Unlike loans tied to prime, these rates do not necessarily change as prime changes since the decision to call the loans and change the rates rests with management.

 

Item 4. Controls and procedures

Disclosure controls and procedures are designed and maintained by the Company to ensure that information required to be disclosed in the Company’s publicly filed reports is recorded, processed, summarized and reported in a timely manner. Such information must be available to management, including the Chief Executive Officer (CEO) and Treasurer, to allow them to make timely decisions about required disclosures. Even a well-designed and maintained control system can provide only reasonable, not absolute, assurance that its objectives are achieved. Inherent limitations in any system of controls include flawed judgment, errors, omissions, or intentional circumvention of controls.

The Company’s management, including the CEO and Treasurer, performed an evaluation of the effectiveness of the design and operation of the Company’s disclosure controls and procedures as of September 30, 2006. Based on that evaluation, the Company’s management, including the CEO and Treasurer, has concluded that the Company’s disclosure controls and procedures are effective. The projection of an evaluation of controls to future periods is subject to the risk that procedures may become inadequate due to changes in conditions including the degree of compliance with procedures.

Changes in Internal Controls

During the quarter ended on the date of this report, there were no significant changes in the Company’s internal control over financial reporting that have had or are reasonably likely to have a material affect on the Company’s internal control over financial reporting. As of September 30, 2006, the Company’s management, including the CEO and Treasurer, has concluded that the Company’s internal controls over financial reporting are effective.

 

 

 

Calvin B. Taylor Bankshares, Inc. and Subsidiary
Part II. Other Information

Item 1 Legal Proceedings
Not applicable

Item 1A Risk Factors

The Company and the Bank are subject to various types of risk during the normal conduct of business. There has been no material increase in any level of risk incurred by the Company or the Bank during the quarter covered by this report. Following are descriptions of the significant categories of risk most relevant to the Company.
Credit risk is the risk to the Company’s earnings or capital from the potential of an obligor to fulfill its contractual commitment to the Company. Credit risk is most closely associated with the Company’s lending activities.
Interest rate risk is the risk to earnings or capital from the potential movement in interest rates. It is the sensitivity of the Company’s future earnings to interest rate changes.
Liquidity risk is the risk to earnings or capital from the Company’s inability to meet its obligations when they come due without incurring unacceptable losses or costs.
Market risk is the risk to earnings or capital from changes in the value of portfolios of financial instruments. For the Company, market risk is the risk of a decline in market value of its securities portfolio.
Transaction risk is the risk to earnings or capital arising from problems with service or product delivery. Transaction risk is the risk of a failure in the Company’s operating processes, such as automation, employee integrity, or internal controls.
Compliance risk is the risk to earnings or capital from noncompliance with laws, rules, and regulations. Compliance risk is one of the greatest risks the Company faces.
Reputation risk is the risk to earnings or capital from negative public opinion. Customer and public relations are critical to the Company’s success. Accordingly, the Company’s reputation is extremely important and anything that would impair that reputation is a significant risk.
Strategic risk is the risk to earnings or capital arising from adverse business decisions or improper implementation of those decisions.

Item 2 Unregistered Sales of Equity Securities and Use of Proceeds

( c ) The following table presents information about the Company’s repurchase of its equity securities during the calendar quarter ended on the date of this Form 10-Q.

        (c) Total number (d) Maximum number
    (a) Total (b) Average of Shares Purchased of Shares that may
    Number Price Paid as Part of a Publicly yet be Purchased
  Period of Shares per Share Announced Program Under the Program
  July                -   N/A                            -   298,384
  August         28,035           36.00                      28,035 270,349
  September           1,296           36.00                       1,296 269,053
  Totals         29,331           36.00                      29,331 N/A

The Company publicly announced on August 14, 2003, that it would repurchase up to 10% of its outstanding equity stock at that time, which equated to a total of 324,000 common shares available for repurchase. As of January 1, 2005, this plan was renewed, by public announcement, making up to 10% of the Company’s outstanding equity stock at that time, which equated to a total of 320,848 common shares, available for repurchase. There is no expiration date for this program. No other stock repurchase plan or program existed or exists simultaneously, nor has any other plan or program expired during the period covered by this table. Common shares repurchased under this plan are retired.

Item 3 Defaults Upon Senior Securities

Not applicable

Item 4 Submission of Matters to a Vote of Security Holders

Not applicable

Item 5 Other information

Not applicable.

Item 6 Exhibits and Reports on Form 8-K

a) Exhibits

31. Certifications of Principal Executive Officer and Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 are presented on pages 19 and 20, respectively.

32. Certification of Principal Executive Officer and Principal Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 is presented on page 21.

b) Reports on Form 8-K

There were no reports on Form 8-K filed during the quarter covered by this report.

 

Exhibit 31.1

Certification - Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

I, Raymond M. Thompson, certify that:
I have reviewed this quarterly report on Form 10-Q of Calvin B. Taylor Bankshares, Inc.;

1. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
2. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
3. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and we have:
a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiary, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
b) designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
c) evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
d) disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the most recent fiscal quarter that has or is reasonably likely to materially affect the registrant’s internal control over financial reporting; and
4. The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent function):
a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
   

Calvin B. Taylor Bankshares, Inc.

     
     

Date: November 6, 2006_______

By:

/s/ Raymond M. Thompson

   

Raymond M. Thompson

   

Chief Executive Officer

Exhibit 31.2

Certification - Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

I, Jennifer G. Hawkins, certify that:
I have reviewed this quarterly report on Form 10-Q of Calvin B. Taylor Bankshares, Inc.;

1. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
2. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
3. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and we have:
a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiary, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
b) designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
c) evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
d) disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the most recent fiscal quarter that has or is reasonably likely to materially affect the registrant’s internal control over financial reporting; and
4. The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent function):
a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
   

Calvin B. Taylor Bankshares, Inc.

     
     

Date: November 6, 2006_______

By:

/s/ Jennifer G. Hawkins

   

Jennifer G. Hawkins

   

Treasurer (Principal Financial Officer)

Exhibit 32

Certification - Pursuant to 18 U.S.C. 1350

(Section 906 of the Sarbanes-Oxley Act of 2002)

We, the undersigned, certify that to the best of our knowledge, based upon a review of the Quarterly Report on Form 10-Q for the period ended September 30, 2006 of the Registrant (the "Report"):

(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Registrant.

 

   

Calvin B. Taylor Bankshares, Inc.

     
     

Date: November 6, 2006_______

By:

/s/ Raymond M. Thompson

   

Raymond M. Thompson

   

Chief Executive Officer

     
     

Date: November 6, 2006_______

By:

/s/ Jennifer G. Hawkins

   

Jennifer G. Hawkins

   

Treasurer (Principal Financial Officer)

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

   

Calvin B. Taylor Bankshares, Inc.

     
     

Date: November 6, 2006_______

By:

/s/ Raymond M. Thompson

   

Raymond M. Thompson

   

Chief Executive Officer

     
     

Date: November 6, 2006_______

By:

/s/ Jennifer G. Hawkins

   

Jennifer G. Hawkins

   

Treasurer (Principal Financial Officer)