- -
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.
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) |
Registrants telephone number, including area code: (517) 676-0500
None
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.
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. Managements 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 |
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
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
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
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
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 Registrants 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
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
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
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 Companys 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. Managements 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 Banks primary services include accepting retail deposits and making residential, consumer and commercial loans. |
8
Item 2. Managements 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
Item 2. Managements 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
Item 2. Managements 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 Banks 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 Companys 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
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 Banks 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
Capital Resources (Dollars in thousands) |
The Companys 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 Companys 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
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 werent any changes in the Registrants securities, relevant to the requirements of this section, that would cause any shareholders 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 Registrants 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
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
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 registrants 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 registrants 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 registrants other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit committee of registrants 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 registrants ability to record, process, summarize and report financial data and have identified for the registrants 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 registrants internal controls; and | ||
6. | The registrants 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
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 registrants 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 registrants 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 registrants other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit committee of registrants 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 registrants ability to record, process, summarize and report financial data and have identified for the registrants 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 registrants internal controls; and | ||
6. | The registrants 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
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