Page | ||
ITEM 1 |
||
3 | ||
3 | ||
4 | ||
5 | ||
6 | ||
7 | ||
9 | ||
10 | ||
17 | ||
17 |
03/31/02 |
12/31/01 | |||||
Unaudited |
Unaudited | |||||
ASSETS |
||||||
Cash and due from banks |
$ |
7,444,298 |
$ |
5,532,202 | ||
Federal funds sold |
|
31,650,000 |
|
20,070,000 | ||
|
|
|
| |||
Cash and cash equivalents |
|
39,094,298 |
|
25,602,202 | ||
Time deposits with other financial institutions |
|
24,717,026 |
|
27,189,613 | ||
Investments held to maturity, at cost (fair value of $2,053,438 at March 31, 2002 and $2,074,688 at December 31, 2001)
|
|
2,025,758 |
|
2,029,750 | ||
Loans |
|
95,614,036 |
|
88,648,893 | ||
Less: allowance for loan losses |
|
1,534,304 |
|
1,506,750 | ||
|
|
|
| |||
Net Loans |
|
94,079,732 |
|
87,142,143 | ||
Premises and equipment, net |
|
852,526 |
|
804,115 | ||
Interest receivable and other assets |
|
4,780,568 |
|
4,884,324 | ||
|
|
|
| |||
Total Assets |
$ |
165,549,908 |
$ |
147,652,147 | ||
|
|
|
| |||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||
Deposits: |
||||||
Demand |
$ |
40,869,264 |
$ |
38,484,086 | ||
Interest-bearing transaction accounts |
|
50,090,393 |
|
48,553,348 | ||
Savings |
|
2,609,322 |
|
2,566,402 | ||
Time certificates $100,000 and over |
|
37,099,470 |
|
32,420,495 | ||
Other time certificates |
|
15,245,759 |
|
6,719,637 | ||
|
|
|
| |||
Total Deposits |
|
145,914,208 |
|
128,743,968 | ||
Interest payable and other liabilities |
|
1,035,898 |
|
698,311 | ||
|
|
|
| |||
Total Liabilities |
|
146,950,106 |
|
129,442,279 | ||
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; |
||||||
1,854,328 shares outstanding at March 31, 2002 and 1,850,492 at December 31, 2001 |
|
3,764,953 |
|
3,752,486 | ||
Retained Earnings |
|
14,834,849 |
|
14,457,382 | ||
|
|
|
| |||
Total Shareholders Equity |
|
18,599,802 |
|
18,209,868 | ||
|
|
|
| |||
Total Liabilities and Shareholders Equity |
$ |
165,549,908 |
$ |
147,652,147 | ||
|
|
|
|
Unaudited Three Months Ended 3-31-02 |
Unaudited Three Months Ended 3-31-01 | |||||
Interest income: |
||||||
Interest and fees on loans |
$ |
1,804,613 |
$ |
2,294,146 | ||
Interest on time deposits with other financial institutions |
|
312,188 |
|
391,851 | ||
Interest on U.S. government treasury securities |
|
22,258 |
|
111,864 | ||
Interest on federal funds sold |
|
110,446 |
|
331,051 | ||
|
|
|
| |||
Total interest income |
|
2,249,505 |
|
3,128,912 | ||
Interest expense: |
||||||
Interest on deposits |
|
499,877 |
|
863,719 | ||
|
|
|
| |||
Total interest expense |
|
499,877 |
|
863,719 | ||
|
|
|
| |||
Net interest income |
|
1,749,628 |
|
2,265,193 | ||
Provision for loan losses |
|
17,000 |
|
97,000 | ||
|
|
|
| |||
Net interest income after provision for loan losses |
|
1,732,628 |
|
2,168,193 | ||
Non-interest income: |
||||||
Service charges on deposit accounts |
|
63,019 |
|
55,121 | ||
Other customer fees and charges |
|
72,660 |
|
34,144 | ||
|
|
|
| |||
Total non-interest income |
|
135,679 |
|
89,265 | ||
Non-interest expense: |
||||||
Salaries and employee benefits |
|
806,260 |
|
711,973 | ||
Occupancy expense |
|
75,029 |
|
108,177 | ||
Equipment expense |
|
80,181 |
|
57,636 | ||
Other |
|
276,085 |
|
285,890 | ||
|
|
|
| |||
Total non-interest expense |
|
1,237,555 |
|
1,163,676 | ||
|
|
|
| |||
Income before income taxes |
|
630,752 |
|
1,093,782 | ||
Provision for income taxes |
|
253,285 |
|
458,007 | ||
|
|
|
| |||
Net Income |
$ |
377,467 |
$ |
635,775 | ||
|
|
|
| |||
Earnings per share: |
||||||
Earnings per common share |
$ |
0.20 |
$ |
0.35 | ||
Earnings per common share assuming dilution |
$ |
0.20 |
$ |
0.34 | ||
Weighted average shares outstanding |
|
1,851,941 |
|
1,837,548 | ||
Weighted avg. shrs. outsdg. assuming dilution |
|
1,867,379 |
|
1,867,896 | ||
|
|
|
|
Three Months Ended 3-31-02 |
Three Months Ended 3-31-01 |
|||||||
Cash flows from operating activities: |
||||||||
Interest received |
$ |
1,925,464 |
|
$ |
2,479,642 |
| ||
Fees received |
|
425,305 |
|
|
268,559 |
| ||
Interest paid |
|
(530,300 |
) |
|
(854,302 |
) | ||
Cash paid to suppliers and employees |
|
(879,558 |
) |
|
(885,151 |
) | ||
Income taxes paid |
|
0 |
|
|
(473,764 |
) | ||
|
|
|
|
|
| |||
Net cash provided by operating activities |
|
940,911 |
|
|
534,984 |
| ||
Cash flows from investing activities: |
||||||||
(Increase) decrease in time deposits with |
||||||||
other financial institutions |
|
2,472,587 |
|
|
4,502,167 |
| ||
Maturity of investment securities |
|
3,992 |
|
|
8,465,000 |
| ||
Net (increase) decrease in loans to customers |
|
(7,000,607 |
) |
|
3,690,938 |
| ||
(Increase) decrease in premises and equipment |
|
(107,494 |
) |
|
(8,098 |
) | ||
|
|
|
|
|
| |||
Net cash provided by (used in) investing activities |
|
(4,631,522 |
) |
|
16,650,007 |
| ||
Cash flows from financing activities: |
||||||||
Increase (decrease) in demand, interest bearing transaction, and savings deposits |
|
3,965,143 |
|
|
6,714,589 |
| ||
Net increase (decrease) in time deposits |
|
13,205,097 |
|
|
(1,206,385 |
) | ||
Exercise of Stock Option |
|
12,467 |
|
|
0 |
| ||
|
|
|
|
|
| |||
Net cash provided by financing activities |
|
17,182,707 |
|
|
5,508,204 |
| ||
|
|
|
|
|
| |||
Net increase in cash and cash equivalents |
|
13,492,096 |
|
|
22,693,195 |
| ||
Cash and cash equivalents at the beginning of the period |
|
25,602,202 |
|
|
18,809,372 |
| ||
|
|
|
|
|
| |||
Cash and cash equivalents at the end of the period |
$ |
39,094,298 |
|
$ |
41,502,567 |
| ||
|
|
|
|
|
| |||
Reconciliation of net income to net cash provided by operating activities: |
||||||||
Net Income |
$ |
377,467 |
|
$ |
635,775 |
| ||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
|
59,083 |
|
|
51,758 |
| ||
Provision for loan losses and OREO losses |
|
17,000 |
|
|
97,000 |
| ||
(Increase) decrease in interest receivable & other assets |
|
103,756 |
|
|
(602,285 |
) | ||
Increase (decrease) in unearned loan fees |
|
46,018 |
|
|
(13,879 |
) | ||
Increase (decrease) in interest payable & other liabilities |
|
337,587 |
|
|
366,615 |
| ||
|
|
|
|
|
| |||
Total adjustments |
|
563,444 |
|
|
(100,791 |
) | ||
|
|
|
|
|
| |||
Net cash provided by operating activities |
$ |
940,911 |
|
$ |
534,984 |
| ||
|
|
|
|
|
|
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 | ||||
Net Income |
0 |
|
0 |
|
635,775 |
|
635,775 | ||||
Balance at March 31, 2001 |
1,837,548 |
|
3,699,018 |
|
13,771,881 |
|
17,470,899 | ||||
Balance at December 31, 2001 |
1,850,492 |
|
3,752,486 |
|
14,457,380 |
|
18,209,868 | ||||
Stock Options Exercised |
3,836 |
|
12,467 |
|
0 |
|
12,467 | ||||
Net Income |
0 |
|
0 |
|
377,467 |
|
377,467 | ||||
|
|
|
|
|
|
| |||||
Balance at March 31, 2002 |
1,854,328 |
$ |
3,764,953 |
$ |
14,834,849 |
$ |
18,599,802 | ||||
|
|
|
|
|
|
|
Net Income (Loss) |
Weighted Avg. Shares |
Per Share Amount | ||||||
For the quarter ended March 31, 2002 | ||||||||
Basic Earnings per share |
$ |
377,000 |
1,854,328 |
$ |
.20 | |||
Stock Options |
17,438 |
|||||||
Diluted Earnings per share |
$ |
377,000 |
1,871,766 |
$ |
.20 | |||
Net Income |
Weighted Avg. Shares |
Per Share Amount | ||||||
For the quarter ended March 31, 2001 | ||||||||
Basic Earnings per share |
$ |
636,000 |
1,837,548 |
$ |
.35 | |||
Stock Options |
30,348 |
|||||||
Diluted Earnings per share |
$ |
636,000 |
1,867,896 |
$ |
.34 |
Remaining Time Before Maturity or Interest Rate Adjustment | ||||||||||||||||||||||||
($000.00) Omitted Total |
Up 3 |
>3 <1 |
>1 <3 |
>3 <5 |
>5 <10 |
Over 10 years | ||||||||||||||||||
I. |
Earning assets |
|||||||||||||||||||||||
A. Investments: |
||||||||||||||||||||||||
1. U. S. Treasuries |
$ |
0 |
$ |
0 |
$ |
0 |
|
$ |
0 |
$ |
0 |
$ |
0 |
$ |
0 | |||||||||
2. U. S. Agencies |
|
2,025 |
|
0 |
|
2,025 |
|
|
0 |
|
0 |
|
0 |
|
0 | |||||||||
3. Fed funds sold |
|
31,650 |
|
31,650 |
|
0 |
|
|
0 |
|
0 |
|
0 |
|
0 | |||||||||
4. Purchased cds |
|
24,717 |
|
3,760 |
|
10,853 |
|
|
10,104 |
|
0 |
|
0 |
|
0 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Total investments |
$ |
58,392 |
$ |
35,410 |
$ |
12,878 |
|
$ |
10,104 |
$ |
0 |
$ |
0 |
$ |
0 | |||||||||
B. Loans |
$ |
92,628 |
$ |
74,102 |
$ |
4,916 |
|
$ |
4,603 |
$ |
3,417 |
$ |
5,590 |
$ |
0 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Total loans |
$ |
92,628 |
$ |
74,102 |
$ |
4,916 |
|
$ |
4,603 |
$ |
3,417 |
$ |
5,590 |
$ |
0 | |||||||||
C. Total earning assets |
$ |
151,020 |
$ |
109,512 |
$ |
17,794 |
|
$ |
14,707 |
$ |
3,417 |
$ |
5,590 |
$ |
0 | |||||||||
II. |
Cost of funds (deposits) |
|||||||||||||||||||||||
A. Certificate of deposits |
$ |
52,345 |
$ |
24,710 |
$ |
26,506 |
|
$ |
1,129 |
$ |
0 |
$ |
0 |
$ |
0 | |||||||||
B. Money market accounts |
|
47,525 |
|
28,515 |
|
9,901 |
|
|
9,109 |
|
0 |
|
0 |
|
0 | |||||||||
C. Transaction accounts |
|
5,099 |
|
219 |
|
656 |
|
|
1,728 |
|
1,243 |
|
1,253 |
|
0 | |||||||||
D. Savings accounts |
|
2,609 |
|
112 |
|
335 |
|
|
885 |
|
636 |
|
641 |
|
0 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Total cost of funds |
$ |
107,578 |
$ |
53,556 |
$ |
37,398 |
|
$ |
12,851 |
$ |
1,879 |
$ |
1,894 |
$ |
0 | |||||||||
III. |
Interest sensitive assets |
$ |
151,020 |
$ |
109,513 |
$ |
15,769 |
|
$ |
16,732 |
$ |
3,417 |
$ |
5,589 |
$ |
0 | ||||||||
IV. |
Interest sensitive liabilities |
$ |
107,578 |
$ |
53,556 |
$ |
37,398 |
|
$ |
12,851 |
$ |
1,879 |
$ |
1,894 |
$ |
0 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
V. |
Gap |
$ |
43,442 |
$ |
55,957 |
($ |
21,629 |
) |
$ |
3,882 |
$ |
1,538 |
$ |
3,694 |
$ |
0 | ||||||||
VI. |
Cumulative gap |
$ |
43,442 |
$ |
55,957 |
$ |
34,329 |
|
$ |
38,210 |
$ |
39,748 |
$ |
43,443 |
$ |
43,443 | ||||||||
VII. |
Gap ratio |
|
1.40 |
|
2.04 |
|
0.42 |
|
|
1.30 |
|
1.82 |
|
2.95 |
|
0.00 | ||||||||
VIII. |
Cumulative ratio |
|
1.40 |
|
2.04 |
|
1.38 |
|
|
1.37 |
|
1.38 |
|
1.40 |
|
1.40 | ||||||||
IX. |
Gap as a % of total assets |
|
26.98 |
|
34.57 |
|
-13.36 |
|
|
2.40 |
|
0.95 |
|
2.28 |
|
0.00 | ||||||||
X. |
Cumulative gap as a % of total assets |
|
26.98 |
|
34.57 |
|
21.21 |
|
|
23.60 |
|
24.56 |
|
26.84 |
|
2.68 |
3-31-02 |
% |
12-31-01 |
% |
3-31-01 |
% |
|||||||||||||
Fed funds sold |
$ |
31,650 |
54 |
% |
$ |
20,070 |
41 |
% |
$ |
34,520 |
57 |
% | ||||||
Interest bearing deposits |
|
24,717 |
42 |
% |
|
27,189 |
55 |
% |
|
21,846 |
36 |
% | ||||||
Securities |
|
2,026 |
4 |
% |
|
2,030 |
4 |
% |
|
4,000 |
7 |
% |
3-31-02 |
% |
12-31-01 |
% |
3-31-01 |
% |
|||||||||||||
Demand |
$ |
40,869 |
28 |
% |
$ |
38,484 |
30 |
% |
$ |
36,829 |
28 |
% | ||||||
Savings |
|
2,609 |
2 |
% |
|
2,566 |
2 |
% |
|
3,199 |
2 |
% | ||||||
Interest bearing Trans. Deposits |
|
50,091 |
34 |
% |
|
48,553 |
38 |
% |
|
54,918 |
41 |
% | ||||||
Other time |
|
52,345 |
36 |
% |
|
39,140 |
30 |
% |
|
38,649 |
29 |
% |
3-31-02 |
% |
12-31-01 |
% |
3-31-01 |
% |
|||||||||||||
Commercial |
$ |
29,378 |
31 |
% |
$ |
23,475 |
26 |
% |
$ |
33,224 |
41 |
% | ||||||
Real estate-const |
|
26,540 |
28 |
% |
|
27,389 |
31 |
% |
|
25,200 |
31 |
% | ||||||
Real estate-other |
|
33,634 |
35 |
% |
|
30,829 |
35 |
% |
|
16,426 |
20 |
% | ||||||
Installment/other |
|
6,062 |
6 |
% |
|
6,956 |
8 |
% |
|
6,658 |
8 |
% |
Non-Performing Assets |
||||||||||||
($000.00 Omitted) |
||||||||||||
3-31-02 |
12-31-01 |
3-31-01 |
||||||||||
Loans 90 days or more past due & still accruing |
$ |
686 |
|
$ |
145 |
|
$ |
145 |
| |||
Non-accrual loans |
|
0 |
|
|
0 |
|
|
0 |
| |||
Other real estate owned |
|
0 |
|
|
0 |
|
|
0 |
| |||
|
|
|
|
|
|
|
|
| ||||
Total non-performing assets |
$ |
686 |
|
$ |
145 |
|
$ |
145 |
| |||
|
|
|
|
|
|
|
|
| ||||
Non-performing assets to period end loans plus other real estate owned |
|
0.71 |
% |
|
0.16 |
% |
|
0.18 |
% | |||
Allowance to non-performing loans |
|
223.6 |
% |
|
1,039 |
% |
|
1,079 |
% |
Capital Ratio |
Minimum Regulatory requirement |
|||||
Tier 1 Capital |
14.07 |
% |
4.00 |
% | ||
Total Capital |
15.23 |
% |
8.00 |
% | ||
Leverage Ratio |
11.47 |
% |
4.00 |
% |
3-31-02 |
12-31-01 |
3-31-01 |
||||||||||||||||
Amount |
Loan Percent |
Amount |
Loan Percent |
Amount |
Loan Percent |
|||||||||||||
Commercial |
$ |
610 |
39.8 |
% |
$ |
580 |
38.4 |
% |
$ |
580 |
37.1 |
% | ||||||
Construction |
|
340 |
22.2 |
% |
|
340 |
22.6 |
% |
|
335 |
21.4 |
% | ||||||
Real Estate |
|
295 |
19.2 |
% |
|
300 |
19.9 |
% |
|
340 |
21.7 |
% | ||||||
Consumer |
|
50 |
3.2 |
% |
|
48 |
3.2 |
% |
|
60 |
3.8 |
% | ||||||
Unallocated |
|
239 |
15.6 |
% |
|
239 |
15.9 |
% |
|
250 |
16.0 |
% | ||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||
$ |
1,534 |
100.0 |
% |
$ |
1,507 |
100.0 |
% |
$ |
1,565 |
100.0 |
% | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended | ||||||
3/31/02 |
3/31/01 | |||||
(000.00 Omitted) | ||||||
Balance, beginning of the period |
$ |
1,507 |
$ |
1,468 | ||
Provision for loan losses |
|
17 |
|
97 | ||
Recoveries |
|
10 |
|
0 | ||
Loans Charged-off |
|
0 |
|
0 | ||
|
|
|
| |||
$ |
1,534 |
$ |
1,565 | |||
|
|
|
|
SUMMIT BANCSHARES, INC. Registrant | ||||||
DATE: |
May 13, 2002 |
By: |
/s/ Shirley W.
Nelson | |||
Shirley W. Nelson Chairman and CEO (Principal
Executive Officer) |
DATE: |
May 13, 2002 |
By: |
/s/ Kikuo
Nakahara | |||
Kikuo Nakahara Chief Financial Officer (Principal
Financial Officer) |