Back to GetFilings.com



Table of Contents

- -

UNITED STATES
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    March 31, 2003    Commission file number      33-20417      

Capital Directions, Inc.


(Exact name of registrant as specified in its charter)
     
Michigan

(State or other jurisdiction of
incorporation or organization)
  38-2781737

(I.R.S. Employer Identification Number)
     
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 o

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes o No x

As of March 31, 2003 the registrant had outstanding 590,043 shares of common stock having a par value of $5 per share.

 


TABLE OF CONTENTS

PART I — FINANCIAL INFORMATION
Item 1. Financial Statements
Consolidated Balance Sheets March 31, 2003 and December 31, 2002
Consolidated Statements of Income for the Three Months Ended March 31, 2003 and 2002
Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2003 and 2002
Consolidated Statements of Comprehensive Income for the Three Months Ended March 31, 2003 and 2002
Notes to Interim Consolidated Financial Statements
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Item 3. Quantitative and Qualitative Disclosures about Market Risk
Item 4. Controls and Procedures
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
Certifications
Index to Exhibits
906 Certification of Chief Executive Officer
906 Certfication of Chief Financial Officer


Table of Contents

CAPITAL DIRECTIONS, INC.
INDEX TO FORM 10-Q

     
    Page
    Number
   
PART I — FINANCIAL INFORMATION    
     
Item 1. Financial Statements    
     
Consolidated Balance Sheets March 31, 2003 and December 31, 2002
  1
     
Consolidated Statements of Income for the Three Months Ended March 31, 2003 and 2002
  2
     
Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2003 and 2002
  3
     
Consolidated Statements of Comprehensive Income for the Three Months Ended March 31, 2003 and 2002
  4
     
Notes to Interim Consolidated Financial Statements
  5-8
     
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations   8-13
     
Item 3. Quantitative and Qualitative Disclosures About Market Risk   13
     
Item 4. Controls and Procedures   13
     
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   14
     
Item 5. Other Information   14
     
Item 6. Exhibits and Reports on Form 8-K   14
     
Signatures
  15
     
Certifications
  16-17
     
Index to Exhibits
  18

 


Table of Contents

PART I — FINANCIAL INFORMATION

CAPITAL DIRECTIONS, INC.
CONSOLIDATED BALANCE SHEETS

                         
(In thousands, except share and per share data)            
    March 31,     December 31,  
            2003     2002  
           
   
 
            (Unaudited)          
ASSETS
               
 
Cash and non interest bearing deposits
  $ 3,063     $ 3,287  
 
Interest bearing deposits in other financial institutions
    609       1,917  
 
Federal funds sold
    4,910       3,230  
 
 
   
 
       
Total cash and cash equivalents
    8,582       8,434  
 
Time deposits with other financial institutions
    3,458       981  
 
 
Securities available for sale
    11,762       12,644  
 
Securities held to maturity
    400       400  
 
Federal Home Loan Bank (FHLB) stock
    2,381       2,381  
 
 
   
 
 
Total securities
    14,543       15,425  
 
Loan held for sale
          635  
 
Loans:
               
   
Commercial and agricultural
    5,488       5,990  
   
Installment
    1,625       1,726  
   
Real estate mortgage
    88,102       89,383  
 
 
   
 
       
Total loans
    95,215       97,099  
     
Allowance for loan losses
    (1,039 )     (1,044 )
 
 
   
 
       
Net loans
    94,176       96,055  
 
Premises and equipment, net
    1,035       1,029  
 
Accrued interest receivable
    461       463  
 
Bank owned life insurance
    1,813       1,794  
 
Other assets
    1,541       1,398  
 
 
   
 
       
Total assets
  $ 125,609     $ 126,214  
 
 
   
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
               
LIABILITIES
               
 
Deposits:
               
   
Non interest bearing
  $ 12,964     $ 10,767  
   
Interest bearing
    61,836       63,940  
 
 
   
 
     
Total deposits
    74,800       74,707  
 
Accrued interest payable
    187       277  
 
FHLB borrowings
    34,171       35,401  
 
Other liabilities
    1,852       1,479  
 
 
   
 
     
Total liabilities
    111,010       111,864  
SHAREHOLDERS’ EQUITY
               
 
Common stock: $5 par value, 1,300,000 shares authorized; 590,043 and 589,043 shares outstanding at March 31, 2003 and December 31, 2002 respectively
    2,950       2,945  
 
Additional paid in capital
    2,243       2,231  
 
Retained earnings
    9,261       9,002  
 
Accumulated other comprehensive income, net of tax of $75 as of March 31, 2003 and $89 as of December 31, 2002
    145       172  
 
 
   
 
     
Total shareholders’ equity
    14,599       14,350  
 
 
   
 
       
Total liabilities and shareholders’ equity
  $ 125,609     $ 126,214  
 
 
   
 

See accompanying notes to consolidated financial statements.

1


Table of Contents

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

                       
          Three Months Ended  
          March 31,  
         
 
          2003     2002  
         
   
 
(In thousands, except share and per share data)
               
Interest and Dividend Income
               
 
Interest and fees on loans
  $ 1,662     $ 1,792  
 
Federal funds sold and other
    28       7  
 
Interest and dividends on securities:
               
   
Taxable
    123       168  
   
Tax exempt
    49       40  
 
 
   
 
     
Total interest income
    1,862       2,007  
Interest Expense
               
 
Deposits
    307       383  
 
FHLB borrowings and other debt
    464       451  
 
 
   
 
     
Total interest expense
    771       834  
 
 
   
 
Net interest income
    1,091       1,173  
Non Interest Income
               
 
Service charges on deposit accounts
    81       80  
 
Investment commission fees
    10       17  
 
Net gains on sale of loans
    187       31  
 
Other operating income
    44       75  
 
 
   
 
     
Total non interest income
    322       203  
Non Interest Expense
               
 
Salaries and employee benefits
    438       403  
 
Premises and equipment
    87       89  
 
Other operating expense
    194       223  
 
 
   
 
     
Total non interest expense
    719       715  
 
 
   
 
Income before income tax expense
    694       661  
Income tax expense
    205       210  
 
 
   
 
Net Income
  $ 489     $ 451  
 
 
   
 
Average common shares outstanding
    589,954       595,956  
Basic earnings per common share
  $ 0.83     $ 0.76  
Diluted earnings per common share
  $ 0.82     $ 0.75  
Dividends per share of common stock, declared
  $ 0.39     $ 0.39  

See accompanying notes to consolidated financial statements.

2


Table of Contents

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

                         
(In thousands)
               
            Three Months Ended  
            March 31,  
           
 
            2003     2002  
           
   
 
Cash flows from operating activities
               
 
Net income
  $ 489     $ 451  
 
Adjustments to reconcile net income to net cash from operating activities
               
   
Depreciation
    26       32  
   
Net amortization (accretion) on securities
    24       1  
   
Loans originated for sale
    (8,434 )     (1,001 )
   
Proceeds from sale of loans originated for sale
    9,256       1,006  
   
Net gain on sales of loans originated for sale
    (187 )     (5 )
   
Changes in assets and liabilities:
               
     
Accrued interest receivable
    2       (57 )
     
Accrued interest payable
    (90 )     14  
     
Other assets and bank owned life insurance
    (148 )     (35 )
     
Other liabilities
    373       262  
 
 
   
 
       
Net cash from operating activities
    1,311       668  
Cash flows from investing activities
               
 
Securities available for sale:
               
   
Purchases
    (248 )      
   
Maturities, calls and principal payments
    1,065       623  
 
Net change in time deposits with other financial institutions
    (2,477 )      
 
Net change in loans
    1,879       (8,153 )
 
Premises and equipment expenditures
    (32 )     (2 )
 
 
   
 
     
Net cash from investing activities
    187       (7,532 )
Cash flows from financing activities
               
 
Net change in deposits
    93       633  
 
Proceeds from long-term FHLB borrowings
          2,000  
 
Repayment of long-term FHLB borrowings
    (1,230 )     (17 )
 
Proceeds from shares issued upon exercise of stock options
    17        
 
Cash dividends paid
    (230 )     (220 )
 
 
   
 
     
Net cash from financing activities
    (1,350 )     2,396  
 
 
   
 
Net change in cash and cash equivalents
    148       (4,468 )
Cash and cash equivalents at beginning of year
    8,434       6,973  
 
 
   
 
Cash and cash equivalents at March 31
  $ 8,582     $ 2,505  
 
 
   
 
Supplemental disclosure of cash flow information
               
 
Cash paid during the period for:
               
   
Interest
  $ 861     $ 820  
   
Income taxes— federal
  $ 213     $ 150  

See accompanying notes to consolidated financial statements.

3


Table of Contents

CAPITAL DIRECTIONS, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited)
For the three months ended March 31, 2003 and 2002

(In thousands)

                   
      Three Months Ended  
      March 31,  
     
 
      2003     2002  
     
   
 
Net income
  $ 489     $ 451  
Other comprehensive income (loss), net
Unrealized holding gains (losses)
on securities available for sale arising during period
    (41 )     (27 )
 
Tax effects
    14       9  
 
 
   
 
Other comprehensive income (loss), net
    (27 )     (18 )
 
 
   
 
Comprehensive income
  $ 462     $ 433  
 
 
   
 

See accompanying notes to consolidated financial statements.

4


Table of Contents

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

Note 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 March 31, 2003 and December 31, 2002 and results of operations and cash flows for the three month periods ended March 31, 2003 and 2002.

Note 2.

The results of operations for the three months ended March 31, 2003 are not necessarily indicative of the results to be expected for the full year.

Note 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 2002, included in the Registrant’s 2002 Annual Report on Form 10-K.

Note 4. Analysis of the Allowance for Loan Losses

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 March 31, 2003, non-performing loans totaled $57,000 or .06% of total loans. This represents a decrease of $31,000 from the $88,000 balance at December 31, 2002.

                     
        March 31,     December 31,  
Non-performing Loans   2003     2002  

 
   
 
Non-accrual
  $ 21,000     $ 5,000  
90 days or more past due
    13,000       59,000  
Renegotiated
    23,000       24,000  
 
 
   
 
   
Total
  $ 57,000     $ 88,000  
 
 
   
 
 
Non-performing loans as a percent of:
               
   
Total loans
    .06 %     .09 %
   
Allowance for loan losses
    5.49 %     8.43 %

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 additions or reductions to the allowance which have been charged or credited to expense.

                       
(Dollars in thousands)   Three     Twelve  
          Months     Months  
          Ended     Ended  
          March 31,     December 31,  
          2003     2002  
         
   
 
   
Balance at beginning of period
  $ 1,044     $ 1,048  
   
Charge-offs
    (7 )     (14 )
   
Recoveries
    2       10  
 
 
   
 
     
Net charge-offs
    (5 )     (4 )
 
 
   
 
   
Balance at end of period
  $ 1,039     $ 1,044  
 
 
   
 
Average loans outstanding during the period
  $ 97,047     $ 86,794  
 
 
   
 
Loans outstanding at end of period
  $ 95,215     $ 97,099  
 
 
   
 
Allowance as a percent of:
               
 
Total loans at end of period
    1.09 %     1.08 %
 
 
   
 
 
Non-performing loans at end of period
    1822.81 %     1186.36 %
 
 
   
 
Net charge-offs as a percent of:
               
 
Average loans outstanding
    .01 %     .00 %
 
 
   
 
 
Allowance for loan losses
    .48 %     .38 %
 
 
   
 

6


Table of Contents

Note 5. Earnings Per Share

A reconciliation of basic and diluted earnings per share for the three month period ending March 31 follows:

                   
(Dollars in thousands)   Three months ended  
     
 
      2003     2002  
     
   
 
Basic earnings per share:
               
 
Net income
  $ 489     $ 451  
 
 
   
 
Weighted average shares outstanding for basic earnings per share
    589,954       595,956  
 
 
   
 
Per share amount
  $ .83     $ .76  
 
 
   
 
Diluted earnings per share:
               
 
Net income
  $ 489     $ 451  
 
 
   
 
Weighted average shares outstanding for basic earnings per share
    589,954       595,956  
Effect of dilutive securities- stock options
    6,563       4,056  
 
 
   
 
Weighted average shares outstanding for diluted earnings per share
    596,517       600,012  
 
 
   
 
Per share amount
  $ .82     $ .75  
 
 
   
 

Stock options for 4,000 and 8,300 shares of common stock were not considered in computing diluted earnings per common share in 2003 and 2002 because they were not dilutive.

Note 6. Stock Option Plan

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.

     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 December 31, 2002
    9,893       25,007     $ 33.63          
Granted
    (4,000 )     4,000       48.00     .91  
Exercised
          (1,000 )     18.00          
Forfeited
    600       (600 )     39.83          
 
 
   
                 
Balance March 31, 2003
    6,493       27,407     $ 34.70          
 
 
   
   
         

For the options outstanding at March 31, 2003, the range of exercise prices was $12.75 to $48.00 per share with a weighted average remaining contractual term of 6.80 years. At March 31, 2003, 15,836

7


Table of Contents

Note 6. Stock Option Plan (continued)

stock options were exercisable at a weighted average price of $31.74 per share. Effective January 1, 2002, the Company adopted the fair value recognition provisions of SFAS No. 123, Accounting for Stock-Based Compensation, prospectively to all employee awards granted, modified, or settled after January 1, 2002. Awards under the Company’s plan vest over a five-year period. Therefore, the cost related to stock based compensation included in the determination of net income for 2003 and 2002 is less than that which would have been recognized if the fair value based method had been applied to all awards since the original effective date of SFAS No. 123.

The following table illustrates the effect on net income and earnings per share if the fair value based method had been applied to all outstanding and unvested awards in each period.

                   
      Three Months     Three Months  
      Ended     Ended  
      March 31, 2003     March 31, 2002  
     
   
 
Net income as reported
  $ 489     $ 451  
Add: stock-based compensation expense included in reported net income
           
Deduct: stock-based compensation expense determined under fair value based method
    (3 )     (3 )
 
 
   
 
Pro forma net income
  $ 486     $ 448  
 
 
   
 
Basic and diluted income per share:
               
 
As reported basic
  $ .83     $ .76  
 
Pro forma basic
    .82       .75  
 
As reported diluted
    .82       .75  
 
Pro forma diluted
    .81       .75  

Stock-based compensation expense was computed using option pricing models. For the options granted during the three months ended March 31, 2003 and March 31, 2002 the following weighted average assumptions as of the grant date were utilized.

                 
Risk-free interest rate
    2.82 %     4.27 %
Expected option life
  5 years   5 years
Expected stock price volatility
    4.26 %     3.65 %
Expected dividend yield
    3.56 %     4.15 %

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. The Company and its subsidiaries provide banking and financial services in the banking industry. Substantially all revenues 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 Company 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)
 
  During the first quarter of 2003, the assets of the Company decreased $605 or 0.48% from December 31, 2002. This decrease resulted primarily from decreased residential mortgage loan balances due to normal repayment streams. New loan activity did not fully replace the repayment streams, as a portion of the new loans generated was sold directly into the secondary market.
 
  Cash and cash equivalents have increased $148 or 1.75% in the three-month period from December 31, 2002 to March 31, 2003. This is a result of an increase in Federal funds sold and a decrease in short-term interest bearing deposits in other financial institutions.
 
  Total outstanding loans have decreased $1,884 during the first quarter of 2003. This is a decrease of 1.94% from December 31, 2002. The greatest portion of this decrease has been realized in residential mortgage loans, while commercial and installment loans have decreased slightly. During the first quarter of 2003, the Company has continued to sell certain newly originated loans into the secondary market as part of its asset and liability management strategy to minimize the risk associated with the recent reductions in interest rates.
 
  The allowance for loan losses decreased $5 or .48% during the three month period ending March 31, 2003. At March 31, 2003 the allowance as a percent of outstanding loans was 1.09% compared to 1.08% at December 31, 2002. Management continues to maintain the allowance for loan losses at a level considered appropriate to absorb probable incurred losses in the portfolio.
 
  Total deposits have increased $93 or .12% during the first quarter of 2003. This increase was concentrated in non-interest bearing deposits while time deposits showed a slight decline.
 
  Total shareholders’ equity increased $249 or 1.74% in the first quarter of 2003. This increase was comprised of net income of $489 and offset by decrease in net unrealized gains on available for sale securities of $27 and by dividends declared of $230 and proceeds from shares issued upon the exercise of stock options. Book value per share was $24.74 at March 31, 2003 compared to $24.36 at December 31, 2002.
 
  Results of Operations (In thousands)
 
  For the first quarter of 2003, net income was $489, basic earnings per share was $.83, and diluted earnings per share was $.82, compared to $451, $.76, and $.75 for the same period in 2002. Average earning assets increased to $118,842 or 5.43% from March 31, 2002 to March 31, 2003. The average yield on earning assets decreased to 6.45% for the quarter ended March 31, 2003 from 7.30% for the comparable time period in 2002. Average costs for rate related liabilities decreased forty-five basis points to 3.20% at March 31, 2003 from 3.65% at March 31, 2002. Net interest margin decreased to 3.82% for the first three months of 2003 compared to 4.30% in the same period of 2002. The Company is experiencing a decreasing margin related primarily to the change in the structure of earning assets. As mortgage loan payoffs from refinancing increased during 2002, some of the funds were invested in interest bearing deposits with other financial institutions, which tend to be at lower yields as compared to loans. In addition, residential mortgage loan demand increased significantly during the past several months and many of the new, lower rate loans were sold into the secondary market to protect the Company from interest-rate risk. The following table illustrates the change in net interest margin for the three months ended March 31, 2003 and March 31, 2002.

9


Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

                                                   
      2003     2002  
     
   
 
      Average             Yield/     Average             Yield/  
      Balance     Interest(1)     Rate(1)     Balance     Interest(1)     Rate(1)  
     
   
   
   
   
   
 
Loans (taxable)
  $ 96,508     $ 1,654       6.95 %   $ 97,143     $ 1,791       7.48 %
Loans (non-taxable)
    539       6       4.51       98       2       8.16  
Taxable securities
    9,836       123       5.07       10,594       168       6.43  
Non-taxable securities
    4,942       75       6.15       3,186       61       7.75  
Loans held for sale
    317       4       5.12                   .00  
Federal funds sold and other
    6,700       28       1.63       1,704       7       1.64  
 
 
   
           
   
         
 
Total interest earning assets
  $ 118,842     $ 1,890       6.45 %   $ 112,725     $ 2,029       7.30 %
 
 
                   
                 
Interest bearing demand deposits
  $ 10,825     $ 16       0.60 %   $ 10,094     $ 14       .56 %
Savings deposits
    25,079       63       1.02       23,310       84       1.46  
Time deposits <$100,000
    20,483       177       3.50       18,837       212       4.57  
Time deposits $100,000 and more
    6,713       51       3.08       8,094       73       3.66  
Federal funds purchased
                .00       277       1       1.44  
Other borrowings
    34,336       464       5.48       32,188       450       5.67  
 
 
   
           
   
         
 
Total interest bearing liabilities
  $ 97,436     $ 771       3.20 %   $ 92,800     $ 834       3.65 %
 
 
   
           
   
         
Net Interest Income/Spread
          $ 1,119       3.24 %           $ 1,195       3.65 %
 
         
                   
         
Net Interest Margin
                    3.82 %                     4.30 %


    (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 Company had a decrease in net interest income due primarily to funds deployed into lower yielding deposits with other financial institutions and fed funds growth as well as decreased loan and investment rates.

                             
Change in Net Interest Income                        
(Dollars in thousands)   2003 compared to 2002  
       
 
        Volume     Rate     Total  
       
   
   
 
Earning Assets
                       
 
Loans (taxable)
  $ (12 )   $ (125 )   $ (137 )
 
Loans (non-taxable)
    5       (1 )     4  
 
Taxable securities
    (11 )     (34 )     (45 )
 
Non-taxable securities
    29       (15 )     14  
 
Loans held for sale
    4             4  
 
Federal funds sold and other
    21             21  
 
 
   
   
 
   
Total interest income
  $ 36     $ (175 )   $ (139 )
Interest Bearing Liabilities
                       
 
Interest bearing demand deposits
  $ 1     $ 1     $ 2  
 
Savings deposits
    6       (27 )     (21 )
 
Time deposits <$100,000
    17       (52 )     (35 )
 
Time deposits $100,000 or more
    (11 )     (11 )     (22 )
 
Fed funds purchased
    (1 )           (1 )
 
Other borrowings
    29       (15 )     14  
 
 
   
   
 
   
Total interest expense
  $ 41     $ (104 )   $ (63 )
 
 
   
   
 
 
Net interest Income
  $ (5 )   $ (71 )   $ (76 )
 
 
   
   
 

10


Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

There was no provision for loan losses during the first three months of 2003 as well as for the same period of 2002. This is representative of the stable loss experience and continuing performance experienced in the loan portfolio.

Non interest income increased $119 or 58.62% during the first quarter of 2003 when compared to the first quarter of 2002. Of this increase, a majority is attributable to gains realized on loans sold, which includes the recognition of servicing rights related to loans sold, during the period however, this was partially offset by less customer investment commissions and decreased fees from ATM activity.

Non interest expense increased $4 or .56% when comparing the first quarter of 2003 to the first quarter of 2002. Most of this increase is a result of increased expenses for salaries and employee benefits as well as data processing expenses, postage and supply costs. This is partially offset by costs for marketing, telephone and Michigan Single Business Tax which have decreased since the prior year.

The Federal income tax provision for the first three months of 2003 was $205, down slightly from $210 for the same period in 2002.

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 demands of borrowers.

Sources of liquidity include federal funds sold, investment security maturities and principal payments. A net average balance of $2,855 in federal funds sold was maintained during the first quarter of 2003. 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. Other sources of liquidity include internally generated cash flow, repayments and maturities of loans, borrowings 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 March 31, 2003 the securities available for sale were valued at $11,762. 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.

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 first quarter of 2003, the results of the GAP analysis were within the Bank’s policy guidelines. At March 31, 2003, the percentage of rate sensitive assets to rate sensitive liabilities within the one-year time horizon was 52%.The following table shows the Company’s GAP position as of March 31, 2003. The Company has a liability sensitive position of approximately $33,089 within the one-year time frame, which indicates higher net interest income may be earned if rates decrease during the period and lower net

11


Table of Contents

Liquidity and Interest Rate Risk (continued)

  interest income may be earned if rates increase during the period. Due to the limitations of GAP analysis, modeling is also used to enhance measurement and control. The GAP model used by the Bank differs from the following chart in that actual loan prepayment and deposit longevity experience are also factored into the calculation. Using this method, the Bank’s GAP position at March 31, 2003 was an asset sensitive position of $15,805 or 12.61% at one year.

GAP Measurement (Dollars in thousands)

                                                                                   
      0-30     31-90     2nd     3rd     4th     Annual     1-3     3-5     Over 5          
      Days     Days     Quarter     Quarter     Quarter     Total     Years     Years     Years     Total  
     
   
   
   
   
   
   
   
   
   
 
Assets
                                                                               
Loans
  $ 3,514     $ 8,219     $ 1,644     $ 1,059     $ 3,104     $ 17,540     $ 2,506     $ 11,812     $ 63,357     $ 95,215  
Allowance for loan losses
                                                          -1,039  
Securities (1)
    3,313       931       2,056       1,248       1,623       9,171       4,481       586       305       14,543  
Short-term Investments
    4,925       594                         5,519                         5,519  
Time deposits with other financial institutions
                1,575             1,487       3,062       396                   3,458  
Other non- earning assets
                                                          7,913  
 
 
   
   
   
   
   
   
   
   
   
 
 
Total
  $ 11,752     $ 9,744     $ 5,275     $ 2,307     $ 6,214     $ 35,292     $ 7,383     $ 12,398     $ 63,662     $ 125,609  
 
 
   
   
   
   
   
   
   
   
   
 
Liabilities Non interest bearing deposits
  $     $     $     $     $     $     $     $     $     $ 12,964  
Interest bearing deposits
    36,725       3,141       3,379       3,363       3,749       50,357       5,274       6,205             61,836  
FHLB borrowings (2)
    4,000       10,000       2,000       1,024       1,000       18,024       7,253       8,062       832       34,171  
Other liabilities
                                                          2,039  
Capital
                                                          14,599  
 
 
   
   
   
   
   
   
   
   
   
 
 
Total
  $ 40,725     $ 13,141     $ 5,379     $ 4,387     $ 4,749     $ 68,381     $ 12,527     $ 14,267     $ 832     $ 125,609  
 
 
   
   
   
   
   
   
   
   
   
 
GAP
  $ (28,973 )   $ (3,397 )   $ (104 )   $ (2,080 )   $ 1,465     $ (33,089 )   $ (5,144 )   $ (1,869 )   $ 62,720          
Cumulative GAP
  $ (28,973 )   $ (32,370 )   $ (32,474 )   $ (34,554 )   $ (33,089 )   $ (33,089 )   $ (38,233 )   $ (40,102 )   $ 22,618          
GAP ratio
    29 %     74 %     98 %     53 %     131 %     52 %     59 %     87 %     7,652 %        


(1)   Maturities reflect probable prepayments and calls.
 
(2)   FHLB borrowings include putable advances, which may be converted to adjustable rates or prepaid beginning one, two or three years after the purchase date. The above schedule reflects maturities at prepayment date on putable advances.

12


Table of Contents

  Capital Resources (Dollars in thousands)

  The Company’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 $276 or 1.95% to $14,454 for the first quarter of 2003. This represents 11.51% of total assets. At December 31, 2002, the similar ratio of shareholders’ equity to total assets was 11.23%. Dividends declared per common share at $.39 per share in the first quarter of 2003 was unchanged when compared to the same period in 2002.

  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 March 31, 2003, the Bank has a “risk-based” total capital to asset ratio of 19.81%. The ratio exceeds the requirements established by regulatory agencies as shown below.

                                                 
(Dollars in thousands)           Minimum Required                          
March 31, 2003           For Capital     Under Prompt Corrective  

  Actual     Adequacy Purposes     Action Regulations  
   
   
   
 
    Amount     Ratio     Amount     Ratio     Amount     Ratio  
   
   
   
   
   
   
 
Total Capital (to risk weighted assets)
  $ 14,459       19.81 %   $ 5,838       8.00 %   $ 7,298       10.00 %
Tier 1 capital (to risk weighted assets)
    13,545       18.56       2,919       4.00       4,379       6.00  
Tier 1 capital (to average assets)
    13,545       10.89       4,976       4.00       6,220       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 2003.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

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

Item 4. Controls and Procedures

  Within the 90-day period prior to the filing date of this report, an evaluation was carried out under the supervision and with the participation of Capital Directions, Inc.’s management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-14(c) and 15d-14(c) under the Securities Exchange Act of 1934). Based on their evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that the Company’s disclosure controls and procedures are, to the best of their knowledge, effective to ensure that information required to be disclosed by Capital Directions, Inc. in reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within time periods specified in Securities and Exchange Commission rules and forms. Subsequent to the date of their evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that there were no significant changes in Capital Directions, Inc.’s internal controls or in other factors that could significantly affect its internal controls, including any corrective actions with regard to significant deficiencies and material weaknesses.

13


Table of Contents

Part II — Other Information

  Item 1. Legal proceedings
 
  The Company 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 March 31, 2003.

  Item 2. Changes in Securities and Use of Proceeds
 
  During the three months ended March 31, 2003, 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.

  Item 4. Submission of Matters to a Vote of Security Holders
 
  No matters have been submitted to a vote of the Registrant’s security holders.

  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 March 31, 2003.

14


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: May 8, 2003   By: /s/ Timothy Gaylord

 
    Timothy Gaylord
    President
     
     
Date: May 8, 2003   By: /s/ Lois A. Toth

 
    Lois A. Toth
    Treasurer

15


Table of Contents

Certifications

I, Timothy P. Gaylord, certify that:

  1.   I have reviewed this quarterly report on Form 10-Q of Capital Directions, Inc.;
 
  2.   Based on my knowledge, this quarterly 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 quarterly report;
 
  3.   Based on my knowledge, the financial statements, and other financial information included in this quarterly 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 quarterly report;
 
  4.   The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Rules 13a-14 and 15d-14) for the registrant and we have:
 
  a)   designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;
 
  b)   evaluated the effectiveness of the registrant’s disclosure controls and procedures as of the date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and
 
  c)   presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;
 
  5.   The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent function):
 
  a)   all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and
 
  b)   any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and
 
  6.   The registrant’s other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date: May 8, 2003

  /s/ Timothy P. Gaylord
     
Timothy P. Gaylord
Chief Executive Officer

16


Table of Contents

Certifications

I, Lois A. Toth, certify that:

  1.   I have reviewed this quarterly report on Form 10-Q of Capital Directions, Inc.;
 
  2.   Based on my knowledge, this quarterly 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 quarterly report;
 
  3.   Based on my knowledge, the financial statements, and other financial information included in this quarterly 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 quarterly report;
 
  4.   The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Rules 13a-14 and 15d-14) for the registrant and we have:
 
  a)   designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;
 
  b)   evaluated the effectiveness of the registrant’s disclosure controls and procedures as of the date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and
 
  c)   presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;
 
  5.   The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent function):
 
  a)   all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and
 
  b)   any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and
 
  6.   The registrant’s other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date: May 8, 2003

  /s/ Lois A. Toth
     
Lois A. Toth
Treasurer

17


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.

18