Back to GetFilings.com



TABLE OF CONTENTS

PART I – FINANCIAL INFORMATION
CAPITAL DIRECTIONS, INC.
CONSOLIDATED BALANCE SHEETS
CAPITAL DIRECTIONS, INC.
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
CAPITAL DIRECTIONS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
CAPITAL DIRECTIONS, INC.
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Item 2. Management’s discussion and analysis of financial condition and
results of operations
Item 3. Quantitative and Qualitative Disclosures about Market Risk
Part II – Other Information
Item 1. Legal proceedings
Item 2. Changes in securities and use of proceeds
Item 3. Defaults upon senior securities
Item 4. Submission of matters to a vote of security holders
Item 5. Other information
Item 6. Exhibits and reports on Form 8-K
SIGNATURES
Index to Exhibits
Certification of Chief Executive Officer
Certification of Treasurer


Table of Contents

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

Form 10-Q

  Quarterly Report Pursuant to Section 13 or 15(d)
Of The Securities Exchange Act of 1934

For the quarter ended           June 30, 2002             Commission file number             33-20417             

Capital Directions, Inc.
(Exact name of registrant as specified in its charter)
     
Michigan   38-2781737

 
(State or other jurisdiction of   (I.R.S. Employer Identification Number)
incorporation or organization)    
     
322 South Jefferson St., Mason, Michigan   48854-0130

 
(Address of principal executive offices)   (Zip Code)
     
Registrant’s telephone number, including area code:   (517) 676-0500
   

None

Former name, former address and former fiscal
year, if changed since last report

Indicate by checkmark 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 period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes     X        No ____

As of July 24, 2002 the registrant had outstanding 589,308 shares of common stock having a par value of $5 per share.

 


Table of Contents

CAPITAL DIRECTIONS, INC.
INDEX TO FORM 10-Q

             
        Page
PART I – FINANCIAL INFORMATION   Number

 
 
Item 1. 
Consolidated Balance Sheets June 30, 2002 and December 31, 2001
    1  
 
 
Consolidated Statements of Income for the Three and Six Months Ended June 30, 2002 and 2001
    2  
 
 
Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2002 and 2001
    3  
 
  Consolidated Statements of Comprehensive Income for the Three and Six Months Ended June 30, 2002 and 2001     4  
 
 
Notes to Interim Consolidated Financial Statements
    5-8  
 
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
    8-14  
 
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
    14  
 
PART II – OTHER INFORMATION
       

   
Item 1.
Legal Proceedings
    14  
 
Item 2.
Changes in Securities and Use of Proceeds
    14  
 
Item 3.
Defaults Upon Senior Securities
    14  
 
Item 4.
Submission of Matters to a Vote of Security Holders
    15  
 
Item 5.
Other Information
    15  
 
Item 6.
Exhibits and Reports on Form 8-K
    15  
 
 
Signatures
    16  
 
 
Index to Exhibits
    17  
 
 
Exhibits 99.1 and 99.2
    18-19  

 


Table of Contents

PART I – FINANCIAL INFORMATION

CAPITAL DIRECTIONS, INC.
CONSOLIDATED BALANCE SHEETS


(In thousands, except share and per share data)
                         
            June 30,   December 31,
            2002   2001
           
 
            (Unaudited)        
ASSETS
               
 
Cash and non interest bearing deposits
  $ 2,052     $ 2,642  
 
Interest bearing deposits
    39       38  
 
Federal funds sold
          4,293  
 
 
   
     
 
     
Total cash and cash equivalents
    2,091       6,973  
 
Securities held to maturity
    400        
 
Securities available for sale
    10,881       12,200  
 
Federal Home Loan Bank (FHLB) stock
    1,967       1,967  
 
 
   
     
 
 
Total investment securities
    13,248       14,167  
   
Loans:
               
       
Commercial and agricultural
    4,911       5,188  
       
Installment
    1,878       2,266  
       
Real estate mortgages
    94,006       85,378  
 
 
   
     
 
       
Total loans
    100,795       92,832  
       
Allowance for loan losses
    (1,049 )     (1,048 )
 
 
   
     
 
       
Net loans
    99,746       91,784  
       
Premises and equipment, net
    1,083       1,107  
       
Accrued income and other assets
    3,389       3,246  
 
 
   
     
 
       
Total assets
  $ 119,557     $ 117,277  
 
 
   
     
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
               
LIABILITIES
               
   
Deposits:
               
       
Non interest bearing
  $ 10,898     $ 10,470  
       
Interest bearing
    56,943       60,463  
 
 
   
     
 
       
Total deposits
    67,841       70,933  
       
Federal funds purchased
    2,100        
       
Long-term FHLB borrowings
    34,108       31,125  
       
Other liabilities
    1,637       1,456  
 
 
   
     
 
       
Total liabilities
    105,686       103,514  
SHAREHOLDERS’ EQUITY
               
     
Common stock: $5 par value, 1,300,000 shares authorized; 589,308 outstanding at June 30, 2002 and 595,956 outstanding at December 31, 2001
    2,947       2,980  
     
Additional paid in capital
    2,597       2,597  
     
Retained earnings
    8,115       7,912  
     
Accumulated other comprehensive income, net of tax of $109 as of June 30, 2002 and $141 as of December 31, 2001
    212       274  
 
 
   
     
 
       
Total shareholders’ equity
    13,871       13,763  
 
 
   
     
 
       
Total liabilities and shareholders’ equity
  $ 119,557     $ 117,277  
 
 
   
     
 

     See accompanying notes to consolidated financial statements.

1


Table of Contents

CAPITAL DIRECTIONS, INC.
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)


(In thousands, except share and per share data)

                                       
          Three Months Ended   Six Months Ended
          June 30,   June 30,
          2002   2001   2002   2001
         
 
 
 
Interest and Dividend Income
                               
 
Interest and fees on loans
  $ 1,751     $ 1,704     $ 3,543     $ 3,438  
 
Federal funds sold
    4       54       11       103  
 
Interest and dividends on investment securities:
                               
   
Taxable
    165       223       333       455  
   
Tax exempt
    39       37       79       76  
   
Other interest income
          1             1  
 
   
     
     
     
 
     
Total interest income
    1,959       2,019       3,966       4,073  
Interest Expense
Deposits
    367       532       750       1,116  
 
Short-term borrowings
    2             3       1  
 
Long-term borrowings
    478       409       928       818  
 
   
     
     
     
 
   
Total interest expense
    847       941       1,681       1,935  
 
   
     
     
     
 
Net Interest Income
    1,112       1,078       2,285       2,138  
Provision for loan losses
                       
 
   
     
     
     
 
Net interest income after provision for loan losses
    1,112       1,078       2,285       2,138  
Non Interest Income
                               
 
Service charges on deposit accounts
    79       85       159       164  
 
Investment commission fees
    14       9       31       22  
 
Net gains on sale of loans
    20       47       51       53  
 
Other income
    88       92       163       178  
 
   
     
     
     
 
   
Total non interest income
    201       233       404       417  
Non Interest Expense
                               
 
Salaries and employee benefits
    378       366       781       742  
 
Premises and equipment
    82       87       171       170  
 
Other operating expense
    222       220       445       418  
 
   
     
     
     
 
   
Total non interest expense
    682       673       1,397       1,330  
 
   
     
     
     
 
Income before income tax expense
    631       638       1,292       1,225  
Income tax expense
    188       195       398       376  
 
   
     
     
     
 
Net Income
  $ 443     $ 443     $ 894     $ 849  
 
   
     
     
     
 
Average common shares outstanding
    592,006       598,056       593,970       598,056  
Basic earnings per common share
    0.75       0.74       1.51       1.42  
Diluted earnings per common share
    0.74       0.74       1.49       1.41  
Dividends per share of common stock, declared
    0.39       0.35       0.78       0.69  

     See accompanying notes to consolidated financial statements.

2


Table of Contents

CAPITAL DIRECTIONS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)


(In thousands)

                         
            Six Months Ended
            June 30,
            2002   2001
           
 
Cash flows from operating activities
               
 
Net income
  $ 894     $ 849  
 
Adjustments to reconcile net income to net cash from operating activities
Depreciation
    65       63  
   
Net amortization (accretion) on securities
    1       (5 )
   
Loans originated for sale
    (1,537 )     (2,525 )
   
Proceeds from sale of loans originated for sale
    1,546       1,847  
   
Net gain on sales of loans originated for sale
    (9 )     (2 )
 
Changes in assets and liabilities:
               
   
Accrued interest receivable
    (14 )     87  
   
Accrued interest payable
    (3 )     (45 )
   
Other assets
    (97 )     (58 )
   
Other liabilities
    175       155  
 
   
     
 
       
Net cash from operating activities
    1,021       366  
 
Cash flows from investing activities
               
   
Securities available for sale:
               
     
Purchases
    (846 )     (1,028 )
     
Maturities, calls and principal payments
    2,070       2,482  
   
Securities held to maturity:
               
     
Purchases
    (400 )      
   
Net change in loans
    (7,962 )     817  
   
Premises and equipment expenditures
    (41 )     (233 )
 
   
     
 
       
Net cash from investing activities
    (7,179 )     2,038  
 
Cash flows from financing activities
               
   
Net change in deposits
    (3,092 )     (5,016 )
   
Federal funds purchased
    2,100        
   
Proceeds from long-term FHLB borrowings
    3,000       4,000  
   
Repayment of long-term FHLB borrowings
    (17 )     (4,093 )
   
Repurchase of common stock
    (263 )      
   
Dividends paid
    (452 )     (406 )
 
   
     
 
       
Net cash from financing activities
    1,276       (5,515 )
 
   
     
 
 
Net change in cash and cash equivalents
    (4,882 )     (3,111 )
 
Cash and cash equivalents at beginning of year
    6,973       8,566  
 
   
     
 
 
Cash and cash equivalents at June 30
  $ 2,091     $ 5,455  
 
   
     
 
 
Supplemental disclosure of cash flow information
               
   
Cash paid during the period for:
               
     
Interest
  $ 753     $ 1,980  
     
Income taxes – federal
  $ 359     $ 397  

     See accompanying notes to consolidated financial statements.

3


Table of Contents

CAPITAL DIRECTIONS, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited)
For the three and six months ended June 30, 2002 and 2001


(In thousands)

                                       
          Three Months Ended   Six Months Ended
          June 30,   June 30,
          2002   2001   2002   2001
         
 
 
 
Net income
  $ 443     $ 443     $ 894     $ 849  
Other comprehensive income (loss),
                               
 
net
                               
   
Unrealized holding gains (losses) on securities available for sale arising during period
    (67 )     9       (94 )     162  
     
Tax effects
    23       (3 )     32       (55 )
 
   
     
     
     
 
Other comprehensive income (loss), net
    (44 )     6       (62 )     107  
 
   
     
     
     
 
Comprehensive income
  $ 399     $ 449     $ 832     $ 956  
 
   
     
     
     
 

     See accompanying notes to consolidated financial statements.

4


Table of Contents

CAPITAL DIRECTIONS, INC.
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

1.   In the opinion of management of the Registrant, the accompanying Consolidated Financial Statements contain all adjustments (consisting only of normal recurring items) necessary to present fairly the consolidated financial position of the Registrant as of June 30, 2002 and December 31, 2001, and results of operations for the three and six month periods ended June 30, 2002 and 2001, and the cash flows for the six month periods ended June 30, 2002 and 2001.
 
2.   The results of operations for the six months ended June 30, 2002 are not necessarily indicative of the results to be expected for the full year.
 
3.   The accompanying unaudited Consolidated Financial Statements and the notes thereto should be read in conjunction with the Notes to Consolidated Financial Statements and the notes included therein, for the fiscal year end 2001, included in the Registrant’s 2001 Annual Report on Form 10-K.
 
4.   Management determines the adequacy of the allowance for loan losses based on an evaluation of the loan portfolio, recent loss experience, historical performance, current economic conditions, current analyses of asset quality and other pertinent factors. Non-performing loans are defined as all loans which are accounted for as non-accrual; loans 90 days or more past due and still accruing interest; or loans which have been renegotiated due to the borrowers’ inability to comply with the original terms. As of June 30, 2002, non-performing loans totaled $130,000 or .13% of total loans. This represents a decrease of $173,000 from the $303,000 balance at December 31, 2001.

                     
        June 30,   December 31,
Non-performing loans   2002   2001

 
 
Non-accrual
  $ 76,000     $ 20,000  
90 days or more past due
    28,000       255,000  
Renegotiated
    26,000       28,000  
 
   
     
 
   
Total
  $ 130,000     $ 303,000  
 
   
     
 
Non-performing loans as a percent of:
               
   
Total loans
    .13 %     .33 %
   
Allowance for loan losses
    12.39 %     28.91 %

5


Table of Contents

Note 4. Analysis of the allowance for loan losses (continued)

The following table summarizes changes in the allowance for loan losses arising from loans charged-off, recoveries on loans previously charged-off, and addition or reductions to the allowance which have been charged or credited to expense.

                       
(Dollars in thousands)    
    Six
Months
  Twelve
Months
          Ended   Ended
          June 30,   December 31,
          2002   2001
         
 
   
Balance at beginning of period
  $ 1,048     $ 1,053  
   
Charge-offs
    (4 )     (36 )
   
Recoveries
    5       31  
 
   
     
 
     
Net (charge-offs) recoveries
    1       (5 )
   
Additions (reductions) to allowance for loan losses
           
 
   
     
 
   
Balance at end of period
  $ 1,049     $ 1,048  
 
   
     
 
Average loans outstanding during the period
  $ 99,032     $ 86,794  
 
   
     
 
Loans outstanding at end of period
  $ 100,795     $ 92,832  
 
   
     
 
Allowance as a percent of:
               
 
Total loans at end of period
    1.04 %     1.13 %
 
   
     
 
 
Non-performing loans at end of period
    806.92 %     345.87 %
 
   
     
 
Net charge-offs as a percent of:
               
 
Average loans outstanding
    .00 %     (00 )%
 
   
     
 
 
Allowance for loan losses
    (.10 )%     .48 %
 
   
     
 

6


Table of Contents

Note 5. Earnings per share

5.   A reconciliation of basic and diluted earnings per share for the three-month and six-month periods; ending June 30 follows:

     (Dollars in thousands, except per share amounts)

                                           
      Three months ended   Six months ended
      June 30,   June 30,
      2002   2001   2002   2001        
     
 
 
 
       
Basic earnings per share
                               
 
Net income
  $ 443     $ 443     $ 894     $ 849  
 
   
     
     
     
 
Weighted average shares
                               
 
outstanding for basic earnings per share
    592,006       598,056       593,970       598,056  
 
   
     
     
     
 
 
Per share amount
  $ .75     $ .74     $ 1.51     $ 1.42  
 
   
     
     
     
 
Diluted earnings per share
                               
 
Net income
  $ 443     $ 443     $ 894     $ 849  
 
   
     
     
     
 
Weighted average shares outstanding for basic earnings per share
    592,006       598,056       593,970       598,056  
 
Effect of dilutive securities- Stock options
    4,944       2,423       4,445       4,750  
 
   
     
     
     
 
Weighted average shares outstanding for diluted earnings per share
    596,950       600,479       598,415       602,806  
 
   
     
     
     
 
Per share amount
  $ .74     $ .74     $ 1.49     $ 1.41  
 
   
     
     
     
 

Note 6. Stock Option Plan

6.   Options to buy common stock are granted to officers and other key employees under a Stock Option Plan which provides for the issuance of up to 40,000 shares of common stock. The plan provides for stock options to be granted at prices that approximate the fair value of the stock at the respective dates of grant. The vesting of stock options does not start until two years from the date of the grant. After two years, the options will vest evenly over a three year period. The plan terminates on May 20, 2003. All shares and per share amounts have been restated for stock splits.

7


Table of Contents

Note 6. Stock Option Plan (continued)

A summary of activity in the plan is as follows:

                                   
                              Weighted
                      Weighted   Average Fair
      Available           Average   Value of
      For   Options   Exercise   Options
      Grant   Outstanding   Price   Granted
     
 
 
 
Balance at
                               
 
December 31, 2001
    13,893       22,007     $ 32.12          
Granted
    (4,000 )     4,000       38.00     $ 1.10  
 
   
     
                 
Balance
                               
 
June 30, 2002
    9,893       26,007     $ 33.03          
 
   
     
     
         

For the options outstanding June 30, 2002, the range of exercise prices was $12.75 to $41.50 per share with a weighted average remaining contractual term of 5.25 years. At June 30, 2002, 14,028 were exercisable at a weighted average price of $27.85 per share. Had compensation cost for stock options been measured using SFAS No. 123, net income and earnings per share would have been the pro forma amounts indicated.

     (Dollars in thousands, except per share amounts)

                                     
        Three Months   Three Months   Six Months   Six Months
        Ended   Ended   Ended   Ended
        June 30, 2002   June 30, 2001   June 30, 2002   June 30, 2001
       
 
 
 
Net income
                               
   
As reported
  $ 443     $ 443     $ 894     $ 849  
   
Pro forma
    444       432       886       838  
Basic and diluted income
                               
 
per share
                               
   
As reported basic
  $ .75     $ .74     $ 1.51     $ 1.42  
   
Pro forma basic
    .75       .74       1.49       1.40  
   
As reported diluted
    .74       .72       1.49       1.41  
   
Pro forma diluted
    .74       .72       1.48       1.39  

The pro forma effects are computed with option pricing models. For the options granted during the six months ended June 30, 2002 the following weighted average assumptions as of the grant date were used.

         
Risk-free interest rate     4.95 %
Expected option life     5 years  
Expected stock price volatility     4.02 %
Expected dividend yield     3.44 %

Item 2. Management’s discussion and analysis of financial condition and results of operations

    The following discussion and analysis of financial condition and results of operations provides additional information to assess the Consolidated Financial Statements of the Registrant and its wholly owned subsidiaries. Capital Directions, Inc. is a one-bank holding company, which commenced operations on July 22, 1988. This was facilitated by the acquisition of 100% of the outstanding shares of Mason State Bank in an exchange of common stock. Mason State Mortgage Company, LLC will be formed July 16, 2002. This will be facilitated by a 99% ownership provided by Mason State Bank and 1% ownership provided by Capital Directions, Inc. The Company and its subsidiaries provide banking and financial services in the banking industry. Substantially all revenue and services are derived from banking products and services. The Bank’s primary services include accepting retail deposits and making residential, consumer and commercial loans.

8


Table of Contents

Item 2. Management’s discussion and analysis of financial condition and results of operations (continued)

The corporation is not aware of any market or institutional trends, events or circumstances that will have or are reasonably likely to have a material effect on liquidity, capital resources, or results of operations except as discussed herein.

Financial Condition (In thousands)

Assets totaled $119,557 at June 30, 2002. The 1.94% increase of $2,280 from $117,277 at December 31, 2001 resulted primarily from a decrease of $4,293 in Federal funds sold and a $919 decrease in investment securities which were used to fund an increase of $7,963 in total loans.

Cash and cash equivalents have decreased $4,882 or 70.01% in the six month period from December 31, 2001 to June 30, 2002. This is a result of the reduction of excess Federal funds sold that were used to fund loan growth.

Total outstanding loans have increased $7,963 during the first six months of 2002. This is an increase of 8.58% from December 31, 2001. This increase has been concentrated in the residential real estate mortgage portfolio, while commercial and installment loans have decreased slightly. Currently, no 1-4 family residential loans reside in the held-for-sale category and as of June 30, 2002, as all loans were sold that had been committed for sale. During the first and second quarter of 2002, the Company decided to sell certain loans into the secondary market as part of the asset and liability strategy to minimize risk associated with the recent reduction in interest rates. Management will closely monitor this strategy in the near term.

The allowance for loan losses increased $1 or .10% during the six-month period ending June 30, 2002. At June 30, 2002 the allowance as a percent of outstanding loans was 1.04% compared to 1.13% at December 31, 2001. Management continues to maintain the allowance for loan losses at a level considered appropriate to absorb losses inherent in the portfolio.

Total deposits as of June 30, 2002 compared to year-end 2001 decreased by $3,092 or 4.36%. The decline was concentrated in time deposits greater than $100,000, while savings deposits increased in the same period. This decline is primarily the result of customers seeking alternative deposit opportunities due to the declining rate environment.

Total shareholders’ equity increased $108 or .78% in the first six months of 2002. Net income of $894 increased shareholders’ equity, while dividends declared, repurchase of common stock of $263 and $62 net unrealized gain on available for sale securities reduced shareholders’ equity. Book value per share was $23.54 at June 30, 2002 compared to $23.09 at December 31, 2001.

For the second quarter of 2002, net income was $443, basic earnings per share was $.75, and diluted earnings per share was $.74, compared to $443, $.74, and $.74 for the same period in 2001. During the six-month period ending June 30, 2002, net income totaled $894, basic earnings per share was $1.51, and diluted earnings per share was $1.49, compared to $849, $1.42 and $1.41 for the same period in 2001. Average earning assets increased by 7.10% or $7,555 from June 30, 2001 to June 30, 2002. The average yield on earning assets decreased to 7.09% for the six-month period ended June 30, 2002 from 7.81% for the comparable time period in 2001. Average costs for rate related liabilities decreased to 3.61% at June 30, 2002 from 4.46% at June 30, 2001. Net interest margin decreased to 4.12% for the first six-months of 2002 compared to 4.14% in the same period of 2001. This is a result of the continued falling rate environment. The Company is experiencing a declining margin related primarily to the change in the structure of earning assets. As commercial loan demand declined during 2001 and 2002, those funds were used to increase the securities portfolio and residential mortgage portfolios, which tend to be at lower yields as compared to commercial loans. Security maturities in 2002 were also used to fund residential loan growth. The following table illustrates the change in net interest margin for the six months ended June 30, 2002 and June 30, 2001.

9


Table of Contents

Item 2. Management’s discussion and analysis of financial condition and results of operations (continued)

                                                   
              2002                   2001        
             
                 
       
      Average           Yield/   Average           Yield/
      Balance   Interest (1)   Rate(1)   Balance   Interest(1)   Rate(1)
     
 
 
 
 
 
Loans (taxable)
  $ 98,836     $ 3,538       7.22 %   $ 84,266     $ 3,399       8.13 %
Loans (non-taxable)
    146       6       7.53 %     677       29       8.64 %
Loans held for sale
    50       2       8.00 %     669       20       6.03 %
Taxable investment securities
    10,574       333       6.36 %     13,548       455       6.77 %
Non-taxable investment securities
    3,164       120       7.65 %     2,891       115       8.02 %
Federal funds sold and other
    1,225       10       1.71 %     4,389       104       4.78 %
 
   
     
             
     
         
 
Total interest earning assets
  $ 113,995     $ 4,009       7.09 %   $ 106,440     $ 4,122       7.81 %
Interest bearing demand deposits
  $ 10,189     $ 28       .55 %   $ 9,047     $ 28       .62 %
Savings deposits
    23,731       177       1.50 %     22,292       329       2.98 %
Time deposits <$100,000
    18,678       407       4.36 %     17,569       489       5.61 %
Time deposits $100,000 or more
    7,675       138       3.64 %     10,023       269       5.41 %
Federal funds purchased
    286       3       2.10 %     16       1       6.30 %
Other borrowings
    33,109       928       5.65 %     28,460       819       5.80 %
 
   
     
             
     
         
 
Total interest bearing liabilities
  $ 93,668     $ 1,681       3.61 %   $ 87,407     $ 1,935       4.46 %
Net Interest
          $ 2,328       3.48 %           $ 2,187       3.35 %
Net Interest Margin
                    4.12 %                     4.14 %

(1)   Earning assets are presented on a fully taxable equivalent basis, using a 34% tax rate, and average yields/rates are annualized.

The two variables that have the most significant effect on the change in the net interest income are volume and rate. The change in interest due to both volume and rate has been allocated to volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each. As illustrated in the following table, the Corporation had an increase in net interest income due primarily to changes due to interest rates, while volume changes between assets and liabilities were offsetting.

                             
Change in Net Interest Income                        
(Dollars in thousands)   2002 compared to 2001
        Volume   Rate   Total
       
 
 
Earning Assets
                       

                       
 
Loans (taxable)
  $ 548     $ (409 )   $ 139  
 
Loans (non-taxable)
    (22 )     (1 )     (23 )
 
Loans held for sale
    (23 )     5       (18 )
 
Taxable investment securities
    (95 )     (27 )     (122 )
 
Non-taxable investment securities
    11       (6 )     5  
 
Federal funds sold
    (49 )     (45 )     (94 )
 
   
     
     
 
   
Total interest income
  $ 370     $ (483 )   $ (113 )
 
   
     
     
 
Interest Bearing Liabilities
                       

                       
 
Interest bearing demand deposits
  $ 3     $ (3 )   $  
 
Savings deposits
    20       (172 )     (152 )
 
Time deposits <$100,000
    29       (111 )     (82 )
 
Time deposits $100,000 or more
    (54 )     (77 )     (131 )
 
Federal funds purchased
    3       (1 )     2  
 
Other borrowings
    131       (22 )     109  
 
   
     
     
 
   
Total interest expense
  $ 132     $ (386 )   $ (254 )
 
   
     
     
 
 
Net Interest Income
  $ 238     $ (97 )   $ 141  
 
   
     
     
 
 
Earning assets are presented on a fully taxable equivalent basis.  

10


Table of Contents

Item 2. Management’s discussion and analysis of financial condition and results of operations (continued)

The provision for loan losses was $0 during the second quarter of 2002, unchanged from the same period of 2001. For the six months ended June 30, the provision was $0 in 2002 compared to $0 in 2001. This is consistent with the decline in non-performing loans.

Non-interest income decreased $32 or 13.73% during the second quarter of 2002 when compared to the second quarter of 2001. This is primarily attributable to a decrease in the recognition of mortgage servicing rights on loans sold into the secondary market, a decrease in service charge income on deposit accounts and lower ATM fee income. For the six months ended June 30, non-interest income has decreased $13 or 3.12% when compared to the similar period in 2001. This is a result of the same factors affecting the second quarter decrease.

Non-interest expense increased $9 or 1.34% when comparing the second quarter of 2002 to 2001. Most of this increase is a result of increased personnel costs for salaries and employee benefits as some vacant positions have been replaced. This is partially offset by an decrease in premises and equipment costs and increased postage and legal expenses. For the six months ended June 30, 2002 non-interest expense slightly increased $67 or 5.04% compared to the same period in 2001. Salaries and benefits increased $39 or 5.26% as some vacant positions have been filled. Increases were also realized in legal expense, other real estate expense and consulting services.

The federal income tax provision for the second quarter of 2002 was $188, down $7 for the same period in 2001. Year-to-date the income tax provision has increased by $22 or 5.85%. This increase reflects a higher taxable income for 2002. The effective tax rate was 30% and 30% for the three months ended June 30, 2002 and 2001 and 31% and 31% for the six months ended June 30, 2002 and 2001. The effective tax rates are lower than the 34% statutory rate due to non-taxable income on loans and investments.

Liquidity and interest rate risk (In thousands)

The primary objective of asset/liability management is to assure the maintenance of adequate liquidity and maximize net interest income by maintaining appropriate maturities and balances between interest sensitive earning assets and interest bearing liabilities. Liquidity management ensures sufficient funds are maintained to meet the cash withdrawal requirements of depositors and the credit demand of borrowers.

Sources of liquidity include federal funds sold, investment security maturities and principal payments. A net average balance of $738 in federal funds sold was maintained during the second quarter of 2002. As a member of the Federal Home Loan Bank system, the Bank has access to an alternate funding source, lower cost for credit services, and an additional tool to manage interest rate risk. During the first six months of 2002, the Bank used this source of funding to offset security purchases to be used as collateral for public deposits. Other sources of liquidity include internally generated cash flow, repayments and maturities of loans, borrowing and normal deposit growth. The primary source of funds for the parent company is the upstream of dividends from the Bank. Management believes these sources of liquidity are sufficient for the Bank and parent company to continue current business plans.

At June 30, 2002 the securities available for sale were valued at $10,881. It is not anticipated that management will use these funds due to the optional sources that may be available.

Interest rate sensitivity management seeks to maximize net interest margin through periods of changing interest rates. The Bank develops strategies to assure desired levels of interest sensitive assets and interest bearing liabilities mature or reprice within selected time frames.

11


Table of Contents

Item 2. Management’s discussion and analysis of financial condition and results of operations (continued)

Strategies include the use of variable rate loan products in addition to managing deposit accounts and maturities in the investment portfolio. The following table, using recommended regulatory standards, reflects the “rate sensitive position” or the difference between loans and investments, and liabilities that mature or reprice within the next year and beyond. The financial industry has generally referred to this difference as “GAP” and its handling as “GAP Management”. Throughout the second quarter of 2002, the results of the GAP analysis were within the Bank’s policy guidelines. At June 30, 2002, the percentage of rate sensitive assets to rate sensitive liabilities within the one-year time horizon was 46%.

The following table shows the Corporation’s GAP position as of June 30, 2002. The Corporation has a liability sensitive position of approximately $32,822 within the one-year time horizon, which indicates higher net interest income may be earned if rates decrease during the period. Due to the limitations of GAP analysis, modeling is also used to enhance measurement and control.

12


Table of Contents

GAP Measurement (Dollars in thousands)

                                                     
        0-30   31-90   2nd   3rd   4th   Annual
        Days   Days   Quarter   Quarter   Quarter   Total
       
 
 
 
 
 
Assets Loans
  $ 4,180     $ 8,286     $ 2,984     $ 2,985     $ 2,587     $ 21,022  
Allowance for loan losses
                                   
Investments
    1,967             2,525       1,040       1,496       7,028  
Short-term Investments
    39                               39  
Other non- earning assets
                                   
 
   
     
     
     
     
     
 
   
Total
  $ 6,186     $ 8,286     $ 5,509     $ 4,025     $ 4,083     $ 28,089  
 
   
     
     
     
     
     
 
Liabilities
                                               
Non interest bearing deposits
  $     $     $     $     $     $  
Interest bearing deposits
    37,116       3,615       5,970       1,614       1,559       49,874  
Federal Funds purchased
    2,100                               2,100  
Long-term FHLB borrowings
                1,707       3,230       4,000       8,937  
Other liabilities
                                   
Capital
                                   
 
   
     
     
     
     
     
 
 
Total
  $ 39,216     $ 3,615     $ 7,677     $ 4,844     $ 5,559     $ 60,911  
 
   
     
     
     
     
     
 
GAP
  $ (33,030 )   $ 4,671     $ ( 2,168 )   $ (819 )   $ (1,476 )   $ (32,822 )
Cumulative
                                               
GAP
  $ (33,030 )   $ (28,359 )   $ (30,527 )   $ (31,346 )   $ (32,822 )   $ (32,822 )
GAP ratio
    16 %     229 %     72 %     83 %     73 %     46 %

[Additional columns below]

[Continued from above table, first column(s) repeated]
                                     
        1-3   3-5   Over 5        
        Years   Years   Years   Total
       
 
 
 
Assets Loans
  $ 4,471     $ 11,569     $ 63,733     $ 100,795  
Allowance for loan losses
                      (1,049 )
Investments
    5,413       212       595       13,248  
Short-term Investments
                      39  
Other non- earning assets
                      6,524  
 
   
     
     
     
 
   
Total
  $ 9,884     $ 11,781     $ 64,328     $ 119,557  
 
   
     
     
     
 
Liabilities
                               
Non interest bearing deposits
  $     $     $     $ 10,898  
Interest bearing deposits
    4,789       2,230       50       56,943  
Federal Funds purchased
                      2,100  
Long-term FHLB borrowings
    6,249       8,058       10,864       34,108  
Other liabilities
                      1,637  
Capital
                      13,871  
 
   
     
     
     
 
 
Total
  $ 11,038     $ 10,288     $ 10,914     $ 119,557  
 
   
     
     
     
 
GAP
  $ (1,154 )   $ 1,493     $ 53,414          
Cumulative
                               
GAP
  $ (33,976) )   $ (32,483 )   $ 20,931          
GAP ratio
    90 %     115 %     589 %        

Capital Resources

The Corporation’s capital adequacy is reviewed regularly to ensure that sufficient capital is available to meet current and future funding needs and comply with regulatory requirements. Shareholders’ equity, excluding the net unrealized gain on securities available for sale, increased $170 or 1.26% to

13


Table of Contents

Item 2. Management’s discussion and analysis of financial condition and results of operations (continued)

$13,659 for the first six months of 2002. This represents 11.42% of total assets. At June 30, 2001, the similar ratio of shareholders’ equity to total assets was 11.50%. Dividends declared increased by 12.02% to $462 in 2002 compared to $413 in 2001.

Regulators established “risk-based” capital guidelines that became effective December 31, 1990. Under the guidelines, minimum capital levels are established for risk based and total assets based on perceived risk in asset categories and certain off-balance sheet items, such as loan commitments and standby letters of credit. On June 30, 2002, the Bank has a “risk-based” total capital to asset ratio of 20.12%. The ratio exceeds the requirements established by regulatory agencies as shown below.

                                                 
(Dollars in thousands)           Minimum Required                        
June 30, 2002           For Capital   Under Prompt Corrective
    Actual   Adequacy Purposes   Action Regulations
    Amount   Ratio   Amount   Ratio   Amount   Ratio
   
 
 
 
 
 
Total Capital (to risk weighted assets)
  $ 14,524       20.12 %   $ 5,775       8.00 %   $ 7,219       10.00 %
Tier 1 capital (to risk weighted assets)
    13,620       18.87       2,887       4.00       4,331       6.00  
Tier 1 capital (to average assets)
    13,620       11.26       4,838       4.00       6,047       5.00  

Bank management does not perceive that future rate changes or inflation will have a material impact on capital adequacy. It is the opinion of management that capital and shareholders’ equity is adequate and will continue to be so throughout 2002.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

     Not required as Registrant meets requirements to be a small business filer.

Part II – Other Information

Item 1. Legal proceedings

The Corporation is not involved in any material pending legal proceedings to which the Registrant or its subsidiaries is a party or which any of its property is subject, except for proceedings which arise in the ordinary course of business. In the opinion of management, pending legal proceedings will not have a material effect on the consolidated financial statements of the Registrant or its subsidiaries as of and for the period ended June 30, 2002.

Item 2. Changes in securities and use of proceeds

During the six months ended June 30, 2002, there weren’t any changes in the Registrant’s securities, relevant to the requirements of this section, that would cause any shareholder’s rights to be materially modified, limited or qualified.

Item 3. Defaults upon senior securities

No defaults have occurred involving senior securities on the part of the Registrant.

14


Table of Contents

Item 4. Submission of matters to a vote of security holders

The annual meeting of security holders of the Company was held April 25, 2002. Information concerning the matters brought to a vote of security holders is contained in the Company’s Proxy Statement and Notice of Annual Meeting of Shareholders held April 25, 2002, as previously filed. There have been no further matters submitted to a vote of the Registrant’s security holders during the six months ended June 30, 2002.

Item 5. Other information

None

Item 6. Exhibits and reports on Form 8-K

  1. Exhibits required by Item 601 of Regulation S-K
See Index to Exhibits on page 13.
     
  2. Reports on Form 8-K
No reports on Form 8-K were filed for the three months ended June 30, 2002.

15


Table of Contents

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.

CAPITAL DIRECTIONS, INC.
           
Date: August 6, 2002

  By:       /s/
Timothy Gaylord

Timothy Gaylord
President
 
 
Date: August 6, 2002

  By:       /s/
Lois A. Toth

Lois A. Toth
Treasurer
 

16


Table of Contents

Index to Exhibits

The following exhibits are filed or incorporated by reference as part of this report:

     
2   Plan of Acquisition, Reorganization, Arrangement, Liquidation or Succession – Consolidation Agreement included in Amendment No. 1 to Form S-4 Registrant Statement No. 33-20417
 
3   Instruments Defining the Rights of Security Holders, Including Debentures – Not applicable
 
11   Statement Regarding Computation of Per Share Earnings – Not applicable
 
15   Letter Regarding Unaudited Interim Financial Information – Not applicable
 
18   Letter Regarding Change in Accounting Principals – Not applicable
 
19   Previous Unfiled Documents – Not applicable
 
20   Report Furnished to Security Holders – Not applicable
 
23   Published Report Regarding Matters Submitted to Vote of Security Holders – Not applicable
 
24   Consents of Experts and Counsel – Not applicable
 
25   Power of Attorney – Not applicable
 
27   Additional Exhibits – Not applicable
 
99.1   Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
 
99.2   Certification Pursuant to 18 U.S.C. section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

17