Page | ||
PART IFINANCIAL INFORMATION |
||
ITEM 1 |
||
SUMMIT BANCSHARES, INC. AND SUBSIDIARY FINANCIAL STATEMENTS |
||
3 | ||
4 | ||
5 | ||
6 | ||
7-8 | ||
9 | ||
ITEM 2 |
||
10-14 | ||
ITEM 3 |
||
15 | ||
PART IIOTHER INFORMATION |
||
16 |
CONSOLIDATED BALANCE SHEETS SEPTEMBER 30, 2001 AND DECEMBER 31, 2000 | ||||
09/30/01 |
12/31/00 | |||
(Unaudited) |
(Audited) | |||
ASSETS |
||||
Cash and due from banks |
$ 8,224,981 |
$ 10,754,372 | ||
Federal funds sold |
17,485,000 |
8,055,000 | ||
|
| |||
Cash and cash equivalents |
$ 25,709,981 |
$ 18,809,372 | ||
Time deposits with other financial institutions |
20,462,613 |
26,349,023 | ||
Investment securities held to maturity (fair value of $2,081,558 at September 30, 2001 and $12,450,018 at December 31, 2000) |
2,033,778 |
12,465,000 | ||
Loans, net of allowance for loan losses of $1,502,533 at September 30, 2001 and
$1,468,393 at December 31, 2000 |
87,317,105 |
83,716,482 | ||
Other real estate owned |
0 |
0 | ||
Premises and equipment, net |
856,469 |
726,236 | ||
Interest receivable and other assets |
4,867,837 |
3,636,418 | ||
|
| |||
Total
Assets |
$141,247,783 |
$145,702,531 | ||
|
| |||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||
Deposits: |
||||
Demand |
$ 39,340,194 |
$ 43,685,937 | ||
Interest-bearing transaction accounts |
41,968,706 |
41,551,449 | ||
Savings |
2,755,568 |
2,993,922 | ||
Time certificates $100,000 and over |
30,654,731 |
32,071,157 | ||
Other time certificates |
6,922,307 |
7,784,304 | ||
|
| |||
Total
Deposits |
$121,641,506 |
$128,086,769 | ||
Interest payable and other liabilities |
1,410,776 |
780,638 | ||
|
| |||
Total
Liabilities |
$123,052,282 |
$128,867,407 | ||
Shareholders Equity |
||||
Preferred Stock, no par value: |
||||
2,000,000 shares authorized, no shares
outstanding |
0 |
0 | ||
Common Stock, no par value: |
||||
3,000,000 shares authorized;
|
||||
1,850,492 shares outstanding at
September 30, 2001 and 1,837,548 shares outstanding at December 31, 2000 |
3,752,486 |
3,699,018 | ||
Retained Earnings |
14,443,015 |
13,136,106 | ||
|
| |||
Total
Shareholders Equity |
$ 18,195,501 |
$ 16,835,124 | ||
|
| |||
Total
Liabilities and Shareholders Equity |
$141,247,783 |
$145,702,531 | ||
|
|
Three Months Ended 9-30-2001 |
Three Months Ended 9-30-2000 |
Nine Months Ended 9-30-2001 |
Nine Months Ended 9-30-2000 | |||||||||
Interest income: |
||||||||||||
Interest and fees on loans |
$1,951,328 |
$2,052,021 |
$6,262,870 |
$5,383,703 | ||||||||
Interest on time deposits with other financial
institutions |
285,890 |
540,458 |
1,043,180 |
1,378,595 | ||||||||
Interest on U.S. government treasury securities
|
25,823 |
252,013 |
176,429 |
787,338 | ||||||||
Interest on federal funds sold |
239,743 |
220,927 |
909,598 |
742,070 | ||||||||
|
|
|
| |||||||||
Total
interest income |
2,502,784 |
3,065,419 |
8,392,077 |
8,291,706 | ||||||||
Interest expense: |
||||||||||||
Interest on deposits |
661,361 |
838,656 |
2,265,931 |
2,157,444 | ||||||||
|
|
|
| |||||||||
Total interest expense |
661,361 |
838,656 |
2,265,931 |
2,157,444 | ||||||||
|
|
|
| |||||||||
Net interest income |
1,841,423 |
2,226,763 |
6,126,146 |
6,134,262 | ||||||||
Provision for loan losses |
3,000 |
90,000 |
135,000 |
120,000 | ||||||||
|
|
|
| |||||||||
Net
interest income after provision for loan losses |
1,838,423 |
2,136,763 |
5,991,146 |
6,014,262 | ||||||||
Non-interest income: |
||||||||||||
Service charges on deposit accounts |
86,391 |
90,370 |
249,605 |
267,604 | ||||||||
Other customer fees and charges |
3,434 |
1,248 |
15,073 |
5,614 | ||||||||
|
|
|
| |||||||||
Total
non-interest income |
89,825 |
91,618 |
264,678 |
273,218 | ||||||||
Non-interest expense: |
||||||||||||
Salaries and employee benefits |
651,835 |
701,668 |
2,031,503 |
1,980,442 | ||||||||
Occupancy expense |
86,620 |
99,890 |
280,530 |
308,485 | ||||||||
Equipment expense |
73,554 |
69,042 |
193,185 |
205,674 | ||||||||
Other |
318,923 |
245,454 |
899,791 |
816,154 | ||||||||
|
|
|
| |||||||||
Total
non-interest expense |
1,130,932 |
1,116,054 |
3,405,009 |
3,310,755 | ||||||||
|
|
|
| |||||||||
Income before income taxes |
797,316 |
1,112,327 |
2,850,815 |
2,976,725 | ||||||||
Provision for income taxes |
339,020 |
462,522 |
1,196,858 |
1,246,962 | ||||||||
|
|
|
| |||||||||
Net Income |
$ 458,296 |
$ 649,805 |
$1,653,957 |
$1,729,763 | ||||||||
|
|
|
| |||||||||
Earnings per share: |
||||||||||||
Earnings per common share |
$ 0.25 |
$ 0.35 |
$ 0.90 |
$ 0.94 | ||||||||
Earnings per common share assuming dilution |
$ 0.25 |
$ 0.35 |
$ 0.89 |
$ 0.93 | ||||||||
Weighted average shares outstanding |
1,850,492 |
1,831,952 |
1,844,750 |
1,833,272 | ||||||||
Weighted avg. shrs. outsdg. assuming dilution
|
1,865,695 |
1,852,964 |
1,864,177 |
1,854,280 | ||||||||
|
|
|
|
Nine Months Ended 9-30-01 |
Nine Months Ended 9-30-00 | |||||
Cash flows from operating activities: |
|
|
||||
Interest received |
$ 7,928,890 |
$ 7,772,032 |
||||
Fees received |
874,106 |
731,101 |
||||
Interest paid |
(2,236,809 |
) |
(2,187,072 |
) | ||
Cash paid to suppliers and employees |
(3,615,679 |
) |
(2,850,636 |
) | ||
Income taxes paid |
(1,588,765 |
) |
(1,250,962 |
) | ||
|
| |||||
Net cash provided by
operating activities |
1,361,743 |
2,214,463 |
||||
Cash flows from investing activities: |
|
|
||||
(Increase) decrease in time deposits with other financial
institutions |
5,886,410 |
(5,729,002 |
) | |||
Maturity of investment securities |
12,465,000 |
2,000,133 |
||||
Purchase of investment securities |
(2,033,778 |
) |
0 |
|||
Net (increase) decrease in loans to customers
|
(3,758,715 |
) |
(12,215,793 |
) | ||
Recoveries on loans previously charged-off |
17,000 |
21,000 |
||||
(Increase) decrease in premises and equipment
|
(298,208 |
) |
(78,677 |
) | ||
|
| |||||
Net cash provided by
(used in) investing activities |
12,277,709 |
(16,002,339 |
) | |||
Cash flows from financing activities: |
|
|
||||
Increase (decrease) in demand, interest bearing transaction,
and savings deposits |
(4,166,840 |
) |
(11,307,151 |
) | ||
Net increase (decrease) in time deposits |
(2,278,423 |
) |
13,987,523 |
|||
Exercise of stock options |
53,468 |
50,810 |
||||
Repurchase of common stock (decrease) |
0 |
(95,014 |
) | |||
Dividends paid (decrease) |
(347,048 |
) |
(344,249 |
) | ||
|
| |||||
Net cash provided by
(used in) financing activities |
(6,738,843 |
) |
2,291,919 |
|||
|
| |||||
Net increase (decrease) in cash and cash equivalents |
6,900,609 |
(11,495,957 |
) | |||
Cash and cash equivalents at the beginning of the period |
18,809,372 |
27,635,500 |
||||
|
| |||||
Cash and cash equivalents at the end of period |
$25,709,981 |
$16,139,543 |
||||
|
| |||||
Reconciliation of net income to net cash provided by operating activities: |
|
|
||||
Net Income |
$ 1,653,957 |
$ 1,729,763 |
||||
Adjustments to reconcile net income to net cash provided by
operating activities: |
|
|
||||
Depreciation and amortization |
167,975 |
206,677 |
||||
Provision
for loan losses and OREO losses |
135,000 |
120,000 |
||||
(Increase) decrease in interest receivable |
(1,231,419 |
) |
(146,650 |
) | ||
Increase
(decrease) in unearned loan fees |
6,092 |
75,974 |
||||
Increase
(decrease) in Int Pay and Other Liab |
630,138 |
227,699 |
||||
|
| |||||
Total
adjustments |
(292,214 |
) |
483,700 |
|||
|
| |||||
Net cash provided by
operating activities |
1,361,743 |
$ 2,213,463 |
||||
|
|
Number of Shares Outstanding |
Common Stock |
Retained Earnings |
Total | |||||||||||
Balance at December 31, 2000 |
1,837,548 |
$3,699,018 |
$13,136,106 |
$16,835,124 |
||||||||||
Stock Options Exercised |
12,944 |
53,468 |
0 |
53,468 |
||||||||||
Repurchase of Common Stock |
0 |
0 |
0 |
0 |
||||||||||
Issuance of cash dividends of $.1875 per share |
0 |
0 |
(347,048 |
) |
(347,048 |
) | ||||||||
Net Income |
0 |
0 |
1,653,957 |
1,653,957 |
||||||||||
|
|
|
| |||||||||||
Balance at September 30, 2001 |
1,850,492 |
$3,752,486 |
$14,443,015 |
$18,195,501 |
||||||||||
|
|
|
| |||||||||||
Balance at December 31, 1999 |
1,832,084 |
$3,741,923 |
$11,411,204 |
$15,153,127 |
||||||||||
Stock Options Exercised |
15,120 |
50,810 |
0 |
50,810 |
||||||||||
Repurchase of Common Stock |
(10,048 |
) |
(95,014 |
) |
0 |
(95,014 |
) | |||||||
Issuance of cash dividends of $.1875 per share |
0 |
0 |
(344,249 |
) |
(344,249 |
) | ||||||||
Net Income |
0 |
0 |
1,729,763 |
1,729,763 |
||||||||||
|
|
|
| |||||||||||
Balance at September 30, 2000 |
1,837,156 |
$3,697,719 |
$12,796,718 |
$16,494,437 |
||||||||||
|
|
|
|
|
Net Income (Loss) |
Weighted Avg. Shares |
Per Share Amount | |||||||||
For the quarter ended September 30, 2001 | ||||||||||||
Basic Earnings (Loss) per share |
$ 458 |
1,850,492 |
$.25 |
|||||||||
Stock Options |
15,203 |
|||||||||||
Diluted Earnings (Loss) per share |
$ 458 |
1,865,695 |
$.25 |
|||||||||
Net Income (Loss) |
Weighted Avg. Shares |
Per Share Amount | ||||||||||
For the quarter ended September 30, 2000 | ||||||||||||
Basic Earnings (Loss) per share |
$ 650 |
1,831,952 |
$.35 |
|||||||||
Stock Options |
21,012 |
|||||||||||
Diluted Earnings (Loss) per share |
$ 650 |
1,852,964 |
$.35 |
|||||||||
Net Income (Loss) |
Weighted Avg. Shares |
Per Share Amount | ||||||||||
For the nine months ended September 30, 2001 | ||||||||||||
Basic Earnings (Loss) per share |
$1,654 |
1,844,750 |
$.90 |
|||||||||
Stock Options |
19,427 |
|||||||||||
Diluted Earnings (Loss) per share |
$1,654 |
1,864,177 |
$.89 |
|||||||||
Net Income (Loss) |
Weighted Avg. Shares |
Per Share Amount | ||||||||||
For the nine months ended September 30, 2000 | ||||||||||||
Basic Earnings (Loss) per share |
$1,730 |
1,833,272 |
$.94 |
|||||||||
Stock Options |
21,008 |
|||||||||||
Diluted Earnings (Loss) per share |
$1,730 |
1,854,280 |
$.93 |
REPORTING INSTITUTION: SUMMIT BANK REPORTING DATE: 9-30-01
|
Remaining Time Before Maturity or Interest Rate Adjustment | |||||||||||||||||||||
($000.00) Omitted Total |
Up 3 Mo. |
>3Mo. <1Yrs. |
>1Yrs. <3Yrs. |
>3Yrs. <5Yrs. |
>5Yrs. <10Yrs. |
Over 10 Years | |||||||||||||||
I. |
Earning assets |
|
|||||||||||||||||||
A. Investments: |
|
||||||||||||||||||||
1. U. S. Treasuries |
$ 0 |
$ 0 |
$ 0 |
$ 0 |
$ 0 |
$ 0 |
$ 0 |
||||||||||||||
2. U. S. Agencies |
2,034 |
0 |
0 |
2,034 |
0 |
0 |
0 |
||||||||||||||
3. Fed funds sold |
17,485 |
17,485 |
0 |
0 |
0 |
0 |
0 |
||||||||||||||
4. Purchased cds |
20,462 |
1,188 |
5,722 |
13,552 |
0 |
0 |
0 |
||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||
Total investments |
$ 39,981 |
$18,673 |
$ 5,722 |
$15,586 |
$ 0 |
$ 0 |
$ 0 |
||||||||||||||
B. Loans |
$ 85,775 |
$68,887 |
$ 2,958 |
$ 2,445 |
$ 5,980 |
$ 5,505 |
$ 0 |
||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||
Total loans |
$ 85,775 |
$68,887 |
$ 2,958 |
$ 2,445 |
$ 5,980 |
$ 5,505 |
$ 0 |
||||||||||||||
C. Total earning assets |
$125,756 |
$87,560 |
$ 8,680 |
$18,031 |
$ 5,980 |
$ 5,505 |
$ 0 |
||||||||||||||
II. |
Cost of funds (deposits) |
|
|||||||||||||||||||
A. Certificate of deposits |
$ 37,577 |
$26,734 |
$10,599 |
$ 244 |
$ 0 |
$ 0 |
$ 0 |
||||||||||||||
B. Money market accounts |
35,670 |
7,134 |
14,862 |
13,674 |
0 |
0 |
0 |
||||||||||||||
C. Transaction accounts |
8,034 |
344 |
1,033 |
2,723 |
1,958 |
1,976 |
0 |
||||||||||||||
D. Savings accounts |
2,755 |
118 |
354 |
934 |
672 |
677 |
0 |
||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||
Total cost of funds |
$ 84,036 |
$34,330 |
$26,848 |
$17,575 |
$ 2,630 |
$ 2,653 |
$ 0 |
||||||||||||||
III. |
Interest sensitive assets |
$125,756 |
$87,560 |
$ 8,680 |
$18,031 |
$ 5,980 |
$ 5,505 |
$ 0 |
|||||||||||||
IV. |
Interest sensitive liabilities |
$ 84,036 |
$34,330 |
$26,848 |
$17,575 |
$ 2,630 |
$ 2,653 |
$ 0 |
|||||||||||||
|
|
|
|
|
|
|
|||||||||||||||
V. |
Gap |
$ 41,720 |
$53,230 |
($ 18,168 |
) |
$ 456 |
$ 3,350 |
$ 2,852 |
$ 0 |
||||||||||||
VI. |
Cumulative gap |
$ 41,720 |
$53,230 |
$35,062 |
$35,518 |
$38,868 |
$41,720 |
$41,720 |
|||||||||||||
VII. |
Gap ratio |
1.50 |
2.55 |
0.32 |
1.03 |
2.27 |
2.08 |
0.00 |
|||||||||||||
VIII. |
Cumulative ratio |
1.50 |
2.55 |
1.57 |
1.45 |
1.48 |
1.50 |
1.50 |
|||||||||||||
IX. |
Gap as a % of total assets |
30.34 |
38.72 |
(13.21 |
) |
0.33 |
2.44 |
2.08 |
|||||||||||||
X. |
Cumulative gap as a % of total assets |
30.34 |
38.72 |
25.50 |
25.83 |
28.27 |
30.34 |
30.34 |
9-30-01 |
% |
12-31-00 |
% |
9-30-00 |
% | ||||||||||
Fed funds sold |
$17,485 |
44 |
% |
$ 8,055 |
17 |
% |
$ 8,985 |
15 |
% | ||||||
Interest bearing deposits |
20,463 |
51 |
% |
26,349 |
56 |
% |
33,618 |
56 |
% | ||||||
Securities |
2,034 |
5 |
% |
12,465 |
27 |
% |
17,465 |
29 |
% |
9-30-01 |
% |
12-31-00 |
% |
9-30-00 |
% | ||||||||||
Demand |
$39,340 |
34 |
% |
$43,686 |
34 |
% |
$42,095 |
34 |
% | ||||||
Savings |
2,756 |
2 |
% |
2,994 |
2 |
% |
2,482 |
2 |
% | ||||||
Interest bearing Trans. Deposits |
41,969 |
28 |
% |
41,551 |
33 |
% |
34,236 |
28 |
% | ||||||
Other time |
37,577 |
36 |
% |
39,855 |
31 |
% |
43,865 |
36 |
% |
9-30-01 |
% |
12-31-99 |
% |
9-30-00 |
% | ||||||||||
Commercial |
$27,845 |
52 |
% |
$28,027 |
33 |
% |
$34,459 |
52 |
% | ||||||
Real estate-const |
23,952 |
21 |
% |
18,032 |
21 |
% |
14,230 |
21 |
% | ||||||
Real estate-other |
30,089 |
15 |
% |
31,634 |
37 |
% |
10,109 |
15 |
% | ||||||
Installment/other |
6,933 |
12 |
% |
7,491 |
9 |
% |
7,481 |
12 |
% |
Non-Performing Assets | |||||||||
($000.00 Omitted) | |||||||||
9-30-01 |
12-31-00 |
9-30-00 | |||||||
Loans 90 days or more past due & still accruing |
$ 535 |
$ 45 |
$ 0 |
||||||
Non-accrual loans |
0 |
0 |
16 |
||||||
Other real estate owned |
0 |
0 |
0 |
||||||
|
|
| |||||||
Total non-performing assets |
$ 535 |
$ 45 |
$ 16 |
||||||
|
|
| |||||||
Non-performing assets to period end loans plus other real estate owned |
.61 |
% |
0.005 |
% |
1.02 |
% | |||
Allowance to non-performing loans |
280.9 |
% |
3,262 |
% |
8,838 |
% |
Capital Ratio |
Minimum Regulatory Requirement | |||||||||
Tier 1 Capital |
16.69 |
% |
4.00 |
% |
||||||
Total Capital |
17.89 |
% |
8.00 |
% |
||||||
Leverage Ratio |
12.81 |
% |
4.00 |
% |
Nine months ended | ||||
9/30/01 |
9/30/00 | |||
(000.00 Omitted) | ||||
Balance, beginning of the period |
$1,468 |
$1,273 | ||
Provision for loan losses |
135 |
120 | ||
Recoveries |
17 |
21 | ||
Loans Charged-off |
117 |
0 | ||
|
| |||
$1,503 |
$1,414 | |||
|
|
SUMMIT BANCSHARES, INC. | ||
Registrant | ||
/s/ SHIRLEY W. NELSON | ||
DATE: November 13, 2001 |
By:
| |
Shirley W. Nelson | ||
Chairman and CEO | ||
(Principal Executive Officer) | ||
/s/ KIKUO
NAKAHARA | ||
DATE: November 13, 2001 |
By:
| |
Kikuo Nakahara | ||
|
Chief Financial Officer (Principal Financial Officer) |