- --------------------------------------------------------------------------------
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
DATE OF REPORT (DATE OF EARLIEST EVENT REPORTED): MARCH 10, 2003
SOUTHERN MICHIGAN BANCORP, INC.
(Exact name of registrant as specified in its charter)
- ------------------------------- ----------------------- ---------------------
MICHIGAN 2-78178 38-2407501
(State or other jurisdiction of (Commission File No.) (IRS Employer
incorporation) Identification No.)
- ------------------------------- ----------------------- ---------------------
51 WEST PEARL STREET, COLDWATER, MICHIGAN 49036
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code: (517) 279-5500
- --------------------------------------------------------------------------------
ITEM 9. REGULATION FD DISCLOSURE.
On March 10, 2003, the Registrant mailed a Proxy Statement and an
annual report to its shareholders for its 2003 annual meeting of shareholders to
be held on April 21, 2003. Attached to the annual report is certain financial
information (a copy of which is attached to this Item 9 as Annex A) and
management's discussion and analysis (a copy of which is attached to this Item 9
as Annex B) which is typically included in the Registrant's annual report to
shareholders on Form 10-K. The financial information and management's discussion
and analysis are furnished pursuant to Regulation FD and shall not be deemed
"filed" with the Commission or otherwise be subject to the liabilities of
Section 18 of the Securities Exchange Act of 1934, as amended.
SOUTHERN MICHIGAN BANCORP, INC.
REPORT OF INDEPENDENT AUDITORS
ANNEX A
[CROWE CHIZEK LOGO]
Shareholders and Board of Directors
Southern Michigan Bancorp, Inc.
Coldwater, Michigan
We have audited the accompanying consolidated balance sheets of Southern
Michigan Bancorp, Inc. as of December 31, 2002 and 2001 and the related
consolidated statements of income and comprehensive income, changes in
shareholders' equity and cash flows for each of the three years in the period
ended December 31, 2002. These financial statements are the responsibility of
the Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.
We conducted our audits in accordance with auditing standards generally accepted
in the United States of America. Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Southern Michigan
Bancorp, Inc. as of December 31, 2002 and 2001 and the results of its operations
and its cash flows for each of the three years in the period ended December 31,
2002 in conformity with accounting principles generally accepted in the United
States of America.
As disclosed in Note A, during 2002 the Company adopted new accounting guidance
for goodwill and intangible assets.
South Bend, Indiana
February 5, 2003, except for
Note N and Q, as to which
the date is February 17, 2003
SOUTHERN MICHIGAN BANCORP, INC.
CONSOLIDATED BALANCE SHEETS
(In thousands, except number of shares)
December 31,
2002 2001
----------------------
ASSETS
Cash $ 3,642 $ 3,448
Due from banks 15,645 19,984
----------------------
Cash and cash equivalents 19,287 23,432
Securities available for sale 48,811 61,531
Loans held for sale, net of valuation of --0- in 2002 & 2001 1,083 1,863
Loans, net of allowance for loan losses $3,512 - 2002 ($2,065 -- 2001) 230,654 208,607
Premises and equipment, net 7,137 7,868
Accrued interest receivable 2,118 2,310
Net cash surrender value of life insurance 6,472 6,015
Goodwill 620 620
Other intangible assets 150 189
Other assets 4,351 4,661
----------------------
TOTAL ASSETS $ 320,683 $ 317,096
======================
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities
Deposits
Non-interest bearing $ 42,462 $ 40,515
Interest bearing 219,927 220,568
----------------------
Total deposits 262,389 261,083
Accrued expenses and other liabilities 4,197 4,355
Federal funds purchased 5,000 -
Other borrowings 22,606 24,588
Common stock subject to repurchase obligation in
Employee Stock Ownership Plan, shares outstanding -- 104,841 in 2002
(98,549 in 2001) 1,618 1,523
Shareholders' equity
Preferred stock, 100,000 shares authorized; none issued or outstanding
Common stock, $2.50 par value:
Authorized - 4,000,000 shares
Issued -- 1,864,046 shares in 2002 (1,920,651 in 2001)
Outstanding -- 1,759,205 shares in 2002 (1,822,102 in 2001) 4,398 4,555
Additional paid-in capital 8,752 9,652
Retained earnings 11,366 11,528
Accumulated other comprehensive income, net 793 400
Unearned Employee Stock Ownership Plan shares (436) (588)
----------------------
TOTAL SHAREHOLDERS' EQUITY 24,873 25,547
----------------------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 320,683 $ 317,096
======================
See accompanying notes to consolidated financial statements.
SOUTHERN MICHIGAN BANCORP, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
(In thousands, except number of shares and per share data)
Accumulated
Other
Additional Comprehensive Unearned
Common Paid-In Retained Income ESOP
Stock Capital Earnings (Loss), Net Shares TOTAL
- -------------------------------------------------------------------------------------------------------------------------
BALANCE AT JANUARY 1, 2000 $ 4,597 $ 8,421 $ 7,949 $ (389) $ (588) $ 19,990
Net income for 2000 3,375 3,375
Cash dividends declared - $.70 per share (1,360) (1,360)
Common stock repurchased and
retired (28,757 shares) (72) (808) (880)
Change in common stock subject
to repurchase 53 2,459 2,512
Net change in unrealized gain (loss) on
available for sale securities, net of tax 574 574
--------------------------------------------------------------------------
BALANCE AT DECEMBER 31, 2000 4,578 10,072 9,964 185 (588) 24,211
Net income for 2001 2,744 2,744
Cash dividends declared - $.61 per share (1,180) (1,180)
Common stock repurchased and
retired (19,851 shares) (50) (348) (398)
Change in common stock subject
to repurchase 27 (72) (45)
Net change in unrealized gain (loss) on
available for sale securities, net of tax 215 215
--------------------------------------------------------------------------
BALANCE AT DECEMBER 31, 2001 4,555 9,652 11,528 400 (588) 25,547
Net income for 2002 1,033 1,033
Cash dividends declared - $.64 per share (1,195) (1,195)
Common stock repurchased and
retired (56,605 shares) (142) (763) (905)
Change in common stock subject
to repurchase (15) (80) (95)
Tax effect of benefit plan 30 30
Reduction of ESOP obligation (87) 152 65
Net change in unrealized gain (loss) on
available for sale securities, net of tax 393 393
--------------------------------------------------------------------------
BALANCE AT DECEMBER 31, 2002 $ 4,398 $ 8,752 $ 11,366 $ 793 $ (436) $ 24,873
==========================================================================
See accompanying notes to consolidated financial statements.
SOUTHERN MICHIGAN BANCORP, INC.
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
(In thousands, except per share data)
Year ended December 31,
2002 2001 2000
------------------------------------------
Interest income:
Loans, including fees $ 16,437 $ 18,466 $ 20,102
Securities:
Taxable 1,365 2,360 2,212
Tax-exempt 950 862 908
------------------------------------------
2,315 3,222 3,120
Other 2 36 23
------------------------------------------
Total interest income 18,754 21,724 23,245
Interest expense:
Deposits 4,532 7,895 8,912
Other 1,915 1,750 1,785
------------------------------------------
Total interest expense 6,447 9,645 10,697
------------------------------------------
NET INTEREST INCOME 12,307 12,079 12,548
Provision for loan losses 2,671 1,250 700
------------------------------------------
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES 9,636 10,829 11,848
Non-interest income:
Service charges on deposit accounts 1,436 1,062 1,102
Trust fees 593 565 535
Net securities gains (losses) 4 529 (3)
Net gains on loan sales 1,442 1,161 533
Earnings on life insurance assets 270 253 247
Loss on viatical settlement contracts (283) - -
Other 393 367 514
------------------------------------------
3,855 3,937 2,928
Non-interest expense:
Salaries and employee benefits 6,255 5,275 4,803
Occupancy, net 846 749 720
Equipment 1,261 1,195 1,040
Printing, postage and supplies 391 413 409
Advertising and marketing 208 316 271
Professional and outside services 1,064 690 1,032
Amortization of goodwill - 63 63
Amortization of other intangibles 39 131 56
Other 2,276 2,315 1,828
------------------------------------------
12,340 11,147 10,222
------------------------------------------
Income before income taxes 1,151 3,619 4,554
Federal income taxes 118 875 1,179
------------------------------------------
NET INCOME 1,033 2,744 3,375
Other comprehensive income:
Unrealized gains on securities arising during the year 600 854 866
Reclassification adjustment for accumulated (gains) losses
included in net income (4) (529) 3
Tax effect (203) (110) (295)
------------------------------------------
Other comprehensive income 393 215 574
------------------------------------------
COMPREHENSIVE INCOME $ 1,426 $ 2,959 $ 3,949
==========================================
BASIC AND DILUTED EARNINGS PER COMMON SHARE $ .55 $ 1.43 $ 1.75
==========================================
See accompanying notes to consolidated financial statements.
SOUTHERN MICHIGAN BANCORP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
Year ended December 31,
2002 2001 2000
------------------------------------------
OPERATING ACTIVITIES
Net income $ 1,033 $ 2,744 $ 3,375
Adjustments to reconcile net income to net cash
provided by operating activities:
Provision for loan losses 2,671 1,250 700
Depreciation 918 900 741
Net amortization of investment securities 350 121 45
Net securities (gains) losses (4) (529) 3
Loans originated for sale (68,285) (55,835) (18,805)
Proceeds on loans sold 70,507 56,157 19,305
Net gains on loan sales (1,442) (1,161) (533)
Net realized (gain) loss on disposal of fixed assets 24 8 (25)
Earnings on life insurance assets (270) (253) (247)
Loss on viatical settlement contracts 283 - -
Amortization of goodwill - 63 63
Amortization of other intangible assets 39 131 56
Reduction of obligation under ESOP 65 - -
Net change in:
Accrued interest receivable 192 752 (620)
Other assets 137 (879) (1,679)
Accrued expenses and other liabilities (150) 1,447 (13)
------------------------------------------
Net cash from operating activities 6,068 4,916 2,366
INVESTING ACTIVITIES
Activity in available-for-sale securities:
Proceeds from sales 254 12,559 997
Proceeds from maturities and calls 26,110 22,570 12,731
Purchases (13,394) (44,452) (10,153)
Purchase of life insurance (470) 28 (9)
Loan originations and payments, net (24,718) 1,428 (21,737)
Proceeds from sale of premises and equipment 59 15 206
Additions to premises and equipment (270) (1,172) (1,836)
------------------------------------------
Net cash from investing activities (12,429) (9,024) (19,801)
FINANCING ACTIVITIES
Net change in deposits 1,306 15,653 12,127
Net change in federal funds purchased 5,000 (4,000) 4,000
Proceeds from other borrowings 1,170 1,000 10,000
Repayments of other borrowings (3,152) (2,000) -
Cash dividends paid (1,203) (1,204) (1,369)
Repurchase of common stock (905) (398) (880)
------------------------------------------
Net cash from financing activities 2,216 9,051 23,878
------------------------------------------
NET CHANGE IN CASH AND CASH EQUIVALENTS (4,145) 4,943 6,443
Beginning cash and cash equivalents 23,432 18,489 12,046
------------------------------------------
ENDING CASH AND CASH EQUIVALENTS $ 19,287 $ 23,432 $ 18,489
==========================================
Cash paid for interest 6,504 $ 9,825 $ 10,687
Cash paid for income taxes 925 1,102 965
See accompanying notes to consolidated financial statements.
SOUTHERN MICHIGAN BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE A -- NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES
NATURE OF OPERATIONS AND INDUSTRY SEGMENTS: Southern Michigan Bancorp, Inc. is a
bank holding company. The Company's business is concentrated in the banking
industry segment. The business of commercial and retail banking accounts for
more than 90% of its revenues, operating income and assets. While the Company's
chief decision makers monitor the revenue stream of various company products and
services, operations are managed and financial performance is evaluated on a
company-wide basis. Accordingly, all of the Company's banking operations are
considered by management to be aggregated into one operating segment. The Bank
offers individuals, businesses, institutions and government agencies a full
range of commercial banking services primarily in the southern Michigan
communities in which the Bank is located and in areas immediately surrounding
these communities. The Bank grants commercial and consumer loans to customers.
The majority of loans are secured by business assets, commercial real estate,
and consumer assets. There are no foreign loans. SMB Mortgage Company was
established in August 2000 as a wholly-owned subsidiary of the Bank. All
residential real estate loans are transacted through this subsidiary. The
majority of loans are secured by residential real estate.
PRINCIPLES OF CONSOLIDATION: The consolidated financial statements include the
accounts of Southern Michigan Bancorp, Inc. (the Company) and its wholly owned
subsidiary, Southern Michigan Bank & Trust (the Bank) and its wholly-owned
subsidiary, SMB Mortgage Company, after elimination of significant intercompany
balances and transactions.
USE OF ESTIMATES: The preparation of financial statements in conformity with
accounting principles generally accepted in the United States of America
requires management to make estimates and assumptions that affect the reported
amounts of assets, liabilities and disclosure of contingent liabilities at the
date of the financial statements and the reported amounts of revenues and
expenses during the reporting period. Actual results could differ from those
estimates. Estimates that are more susceptible to change in the near term
include the allowance for loan losses, deferred income tax provisions, fair
values of securities and other financial instruments and the actuarial present
value of pension benefit obligations, net periodic pension expense and accrued
pension costs.
SECURITIES: Management determines the appropriate classification of securities
at the time of purchase. If management has the intent and the Company has the
ability at the time of purchase to hold securities until maturity, they are
classified as held to maturity and carried at amortized historical cost.
Securities to be held for indefinite periods of time and not intended to be held
to maturity are classified as available for sale and carried at fair value, with
unrealized gains and losses reported in other comprehensive income or loss and
shareholders' equity, net of tax. Securities classified as available for sale
include securities that management intends to use as part of its asset/liability
management strategy and that may be sold in response to changes in interest
rates, prepayment risk, and other factors.
Premiums and discounts on securities are recognized in interest income using the
level yield method over the estimated life of the security. Gains and losses on
the sale of available for sale securities are determined using the specific
identification method. Securities are written down to fair value when a decline
in fair value is not temporary.
LOANS HELD FOR SALE: Loans held for sale are reported at the lower of cost or
market value in the aggregate. Net unrealized losses are recorded in a valuation
allowance by charges to income.
LOANS: Loans are reported at the principal balance outstanding, net of unearned
interest, deferred loan fees and costs, and an allowance for loan losses.
Interest income is reported on the interest method and includes amortization of
net deferred loan fees and costs over the loan term.
Interest income is not reported when full loan repayment is in doubt, typically
when payments are past due over 90 days, unless the loan is both well secured
and in the process of collection. All interest accrued but not received for
these loans is reversed against interest income. Payments received on such loans
are reported as principal reductions until qualifying for return to accrual.
Loans are returned to accrual status when all the principal and interest
contractually due are brought current and future payments are reasonably
assured.
SOUTHERN MICHIGAN BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
NOTE A -- NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
ALLOWANCE FOR LOAN LOSSES: The allowance for loan losses is a valuation
allowance for probable incurred credit losses, increased by the provision for
loan losses and decreased by charge-offs less recoveries. Estimating the risk of
loss and the amount of loss on any loan is necessarily subjective. Accordingly,
management estimates the allowance balance based on past loan loss experience,
nature and volume of the portfolio, information about specific borrower
situations and estimated collateral values, economic conditions, information in
regulatory examination reports, and other factors. Allocations of the allowance
may be made for specific loans, but the entire allowance is available for any
loan that, in management's judgment, should be charged-off. Loan losses are
charged against the allowance when management believes the uncollectibility of a
loan balance is confirmed.
Loan impairment is reported when full payment under the loan terms is not
expected. Impairment is evaluated in total for smaller-balance loans of similar
nature such as residential mortgage and consumer loans and on an individual loan
basis for other loans. If a loan is impaired, a portion of the allowance is
allocated so that the loan is reported, net, at the present value of estimated
future cash flows using the loan's existing interest rate or at the fair value
of collateral if repayment is expected solely from the collateral. Loans are
evaluated for impairment when payments are delayed, typically 90 days or more,
or when it is probable that all principal and interest amounts will not be
collected according to the original terms of the loan.
PREMISES AND EQUIPMENT: Premises and equipment are stated at cost, less
accumulated depreciation. Depreciation is computed principally using accelerated
methods over their estimated useful lives. These assets are reviewed for
impairment when events indicate their carrying amount may not be recoverable
from future undiscounted cash flows. Maintenance, repairs and minor alterations
are charged to current operations as expenditures occur. Major improvements are
capitalized. Land is carried at cost.
MORTGAGE SERVICING RIGHTS: Mortgage servicing rights represent both purchased
rights and the allocated value of mortgage servicing rights retained on loans
sold. Mortgage servicing rights are expensed in proportion to, and over the
period of, estimated net servicing revenues.
Impairment is evaluated based on the fair value of the rights, using groupings
of the underlying loans as to interest rates and then, secondarily, as to
geographic and prepayment characteristics. Any impairment of a grouping is
reported as a valuation allowance.
GOODWILL AND OTHER INTANGIBLE ASSETS: Goodwill results from prior business
acquisitions and represents the excess of the purchase price over the fair value
of acquired tangible assets and liabilities and identifiable assets. Upon
adopting new accounting guidance on January 1, 2002, the Company ceased
amortizing goodwill. Goodwill is assessed at least annually for impairment and
any such impairment will be recognized in the period identified. The effect on
net income of ceasing goodwill amortization in 2002 was an increase of $42,000.
Other intangible assets consist of core deposit intangible assets arising from
branch acquisitions. They are initially measured at fair value and then are
amortized on the straight line method over their estimated useful lives, which
is 10 years.
OTHER REAL ESTATE: Other real estate was $1,016,000 and $1,406,000 at December
31, 2002 and 2001 and is included in other assets. Other real estate is
comprised of properties acquired through a foreclosure proceeding or acceptance
of a deed in lieu of foreclosure. These properties are initially recorded at the
lower of the loan balance or fair value at the date of foreclosure, establishing
a new cost basis. After foreclosure, valuations are periodically performed by
management and real estate is carried at fair value less estimated cost of
disposal. Expenses, gains and losses on disposition, and changes in any
valuation allowance are reported in other expense.
SOUTHERN MICHIGAN BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
NOTE A -- NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
STOCK COMPENSATION: Employee compensation expense under stock option plans is
reported using the intrinsic value method. No stock-based compensation cost is
reflected in net income, as all options granted had an exercise price equal to
or greater than the market price of the underlying common stock at date of
grant. The following table illustrates the effect on net income and earnings per
share if expense was measured using the fair value recognition provisions of
FASB Statement No. 123, Accounting for Stock Based Compensation. Stock options
were not granted until 2001 and as such, disclosures are excluded for prior
periods.
2002 2001
---- ----
Net income as reported $ 1,033 $ 2,744
Deduct: stock based compensation expense
determined under fair value based method (1) (9)
------------ ------------
Pro forma net income $ 1,032 $ 2,735
Basic earnings per share as reported .55 1.43
Pro forma basic earnings per share .55 1.42
Diluted earnings per share as reported .55 1.43
Pro forma diluted earnings per share .55 1.42
The pro forma effects are computed using option pricing models, using the
following weighted-average assumptions as of grant date.
2002 2001
---- ----
Risk-free interest rate N/A 5.00%
Expected option life N/A 6.00 years
Expected stock price volatility N/A 19.04%
Dividend yield N/A 3.95%
COMPANY OWNED LIFE INSURANCE: The Company has purchased life insurance policies
on certain key executives. Company owned life insurance is recorded at its net
cash surrender value, or the amount that can be realized.
INCOME TAXES: Income tax expense is the total of the current year income tax due
or refundable and the change in deferred tax assets and liabilities. Deferred
tax assets and liabilities are the expected future tax amounts for the temporary
differences between carrying amounts and tax bases of assets and liabilities,
computed using enacted tax rates. A valuation allowance, if needed, reduces
deferred tax assets to the amount expected to be realized.
EARNINGS AND DIVIDENDS PER COMMON SHARE: Basic earnings per common share is
based on net income divided by the weighted average number of common shares
outstanding during the period. ESOP shares are considered outstanding for this
calculation unless unearned. Diluted earnings per common share reflects the
dilutive effect of any additional potential common shares. Earnings and
dividends per share are restated for all stock splits and stock dividends
through the date of issue of the financial statements.
CASH FLOW INFORMATION: For purposes of the consolidated statements of cash
flows, the Company considers cash and due from banks as cash and cash
equivalents. The Company reports net cash flows for customer loan and deposit
transactions and short term borrowings with a maturity of 90 days or less.
COMPREHENSIVE INCOME: Comprehensive income consists of net income and other
comprehensive income or loss. Other comprehensive income includes the net change
in unrealized gains and losses on securities available for sale, net of tax,
which is also recognized as a separate component of shareholders' equity.
SOUTHERN MICHIGAN BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
NOTE A -- NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
FAIR VALUES OF FINANCIAL INSTRUMENTS: Fair values of financial instruments are
estimated using relevant market information and other assumptions. Fair value
estimates involve uncertainties and matters of significant judgment regarding
interest rates, credit risk, prepayments and other factors, especially in the
absence of broad markets for particular items. Changes in assumptions or in
market conditions could significantly affect such estimates. The fair value
estimates of existing on-and off- balance-sheet financial instruments does not
include the value of anticipated future business or values of assets and
liabilities not considered financial instruments.
CONCENTRATIONS OF CREDIT RISK: The Company grants commercial, real estate and
installment loans to customers mainly in Southern Michigan. Commercial loans
include loans collateralized by commercial real estate, business assets and
agricultural loans collateralized by crops and farm equipment. Commercial,
financial and agricultural loans make up approximately 65% of the loan portfolio
and the loans are expected to be repaid from cash flow from operations of
businesses. Residential mortgage loans make up approximately 28% of the loan
portfolio and are collateralized by mortgages on residential real estate.
Consumer loans make up approximately 7% of the loan portfolio and are primarily
collateralized by consumer assets.
FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK: Financial instruments include
off-balance-sheet credit instruments, such as commitments to make loans and
standby letters of credit issued to meet customer needs. The face amount for
these items represents the exposure to loss before considering customer
collateral or ability to repay. Such financial instruments are recorded when
they are funded.
NEWLY ISSUED BUT NOT YET EFFECTIVE ACCOUNTING STANDARDS: New accounting
standards for asset retirement obligations, restructuring activities and exit
costs, operating leases, and early extinguishments of debt were issued in 2002.
Management has determined that when the new accounting standards are adopted in
2003 they will not have a material impact on the Company's financial condition
or results of operations.
LOSS CONTINGENCIES: Loss contingencies, including claims and legal actions
arising in the ordinary course of business, are recorded as liabilities when the
likelihood of loss is probable and an amount or range of loss can be reasonably
estimated. While management does not believe there are such matters that will
have a material effect on the consolidated financial statements as of December
31, 2002, the Bank is defending legal counterclaims in excess of $5,000,000.
RECLASSIFICATIONS: Some items in the prior year consolidated financial
statements have been reclassified to conform with the current year presentation.
SOUTHERN MICHIGAN BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
NOTE B -- BASIC AND DILUTED EARNINGS PER COMMON SHARE
A reconciliation of the numerators and denominators of basic and diluted
earnings per common share for the years ended December 31, 2002, 2001 and 2000
is presented below:
2002 2001 2000
---- ---- ----
BASIC EARNINGS PER COMMON SHARE
Net income (in thousands) $ 1,033 $ 2,744 $ 3,375
==========================================
Weighted average common shares outstanding 1,877,990 1,937,844 1,947,384
Less: Unallocated ESOP shares (11,430) (15,400) (15,400)
------------------------------------------
Weighted average common shares outstanding for basic
earnings per common share 1,866,560 1,922,444 1,931,984
==========================================
Basic earnings per common share $ .55 $ 1.43 $ 1.75
==========================================
DILUTED EARNINGS PER COMMON SHARE
Net income (in thousands) $ 1,033 $ 2,744 $ 3,375
==========================================
Weighted average common shares outstanding for basic
earnings per common share 1,866,560 1,922,444 1,931,984
Add: Dilutive effects of assumed exercises of stock options 264 121 -
------------------------------------------
Average shares and dilutive potential
of common shares outstanding 1,866,824 1,922,565 1,931,984
==========================================
Diluted earnings per common share $ .55 $ 1.43 $ 1.75
==========================================
SOUTHERN MICHIGAN BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
NOTE C -- SECURITIES
Year end investment securities were as follows (in thousands):
GROSS GROSS
FAIR UNREALIZED UNREALIZED
AVAILABLE FOR SALE, 2002 VALUE GAINS LOSSES
------------------------------------------
U.S. Treasury and Government agencies $ 16,103 $ 401 $ -
States and political subdivisions 27,505 722 (5)
Corporate securities 3,288 70 -
Mortgage-backed securities 532 13 -
------------------------------------------
Total debt securities 47,428 1,206 (5)
Equity securities 1,383 - -
------------------------------------------
TOTAL $ 48,811 $ 1,206 $ (5)
===========================================
GROSS GROSS
FAIR UNREALIZED UNREALIZED
AVAILABLE FOR SALE, 2001 VALUE GAINS LOSSES
------------------------------------------
U.S. Treasury and Government agencies $ 21,476 $ 324 $ (4)
States and political subdivisions 30,322 293 (69)
Corporate securities 4,445 35 -
Mortgage-backed securities 1,495 22 -
------------------------------------------
Total debt securities 57,738 674 (73)
Equity securities 3,793 4 -
------------------------------------------
Total $ 61,531 $ 678 $ (73)
===========================================
Included above for 2001, are $4,033,000 in floating rate securities that are
putable on a weekly basis.
Sales of available for sale securities were (in thousands):
2002 2001 2000
------------------------------------------
Proceeds $ 254 $ 12,559 $ 997
Gross gains 4 573 1
Gross losses - (44) (4)
Contractual maturities of debt securities at year-end 2002 were as follows (in
thousands). Securities not due at a single maturity date, primarily
mortgage-backed securities, are shown separately. Expected maturities may differ
from contractual maturities because borrowers may have the right to call or
prepay obligations with or without call or prepayment penalties.
FAIR
VALUE
-----
Due in one year or less $ 7,581
Due from one to five years 33,188
Due from five to ten years 4,191
Due after ten years 1,936
Mortgage-backed securities 532
-----------
$ 47,428
===========
Securities with a carrying value of $8,072,000 and $13,047,000 were pledged as
collateral for public deposits and for other purposes in 2002 and 2001.
SOUTHERN MICHIGAN BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
NOTE C -- SECURITIES (CONTINUED)
Except as indicated, total securities of any state (including all its political
subdivisions) were less than 10% of shareholders' equity. At year-end 2002 and
2001, the market value of securities issued by the state of Michigan and all its
political subdivisions totaled $10,358,000 and $10,563,000, respectively.
NOTE D -- LOANS
Loans at year-end were as follows (in thousands):
2002 2001
---------------------------
Commercial $ 152,500 $ 130,903
Consumer 15,548 22,118
Real estate mortgage 66,118 57,651
---------------------------
234,166 210,672
Less allowance for loan losses (3,512) (2,065)
---------------------------
LOANS, NET $ 230,654 $ 208,607
===========================
Certain directors and executive officers of the Company and the Bank, including
their associates and companies in which they are principal owners, were loan
customers of the Bank. The following is a summary of loans (in thousands)
exceeding $60,000 in the aggregate to these individuals and their associates.
Other changes include adjustments for loans applicable to one reporting period
that are excludable from the other reporting period.
2002 2001
---------------------------
Balance at January 1 $ 3,812 $ 4,113
New loans, including renewals 6,736 6,294
Repayments (6,401) (6,341)
Other changes, net 326 (254)
---------------------------
BALANCE AT DECEMBER 31 $ 4,473 $ 3,812
===========================
The unpaid principal balance of mortgage loans serviced for others, which are
not included on the consolidated balance sheet, was $24,928,000 and $46,690,000
at December 31, 2002 and 2001, respectively.
Activity for capitalized mortgage servicing rights was as follows (in
thousands):
2002 2001 2000
------------------------------------------
Balance at January 1 $ 424 $ 780 $ 796
Additions - - 184
Amortized to expense (255) (356) (200)
------------------------------------------
BALANCE AT DECEMBER 31 $ 169 $ 424 $ 780
==========================================
No valuation allowance for capitalized mortgage servicing rights was necessary
at December 31, 2002, 2001 or 2000.
SOUTHERN MICHIGAN BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
NOTE E -- ALLOWANCES FOR LOAN LOSSES
Changes in the allowance for loan losses for the years ended December 31 were as
follows (in thousands):
2002 2001 2000
------------------------------------------
Balance at January 1 $ 2,065 $ 2,096 $ 2,132
Provision for loan losses 2,671 1,250 700
Loans charged off (1,704) (1,765) (942)
Recoveries 480 484 206
------------------------------------------
Net charge-offs (1,224) (1,281) (736)
------------------------------------------
BALANCE AT DECEMBER 31 $ 3,512 $ 2,065 $ 2,096
==========================================
2002 2001
---------------------------
Information regarding impaired loans follows (in thousands):
Year end loans with allowance for loan losses allocated $ 5,381 $ 3,405
Year end loans with no allowance for loan losses allocated 4,092 1,102
---------------------------
Total impaired loans $ 9,473 $ 4,507
===========================
Amount of allowance allocated to these loans $ 1,404 $ 845
===========================
2002 2001 2000
------------------------------------------
Average balance of impaired loans during the year $ 11,059 $ 5,950 $ 3,121
Cash basis interest income recognized during the year $ 319 $ 267 $ 275
Interest income recognized during the year $ 319 $ 233 $ 257
Nonperforming loans were as follows (in thousands):
2002 2001
---------------------------
Loans past due over 90 days still on accrual $ 171 $ 769
Nonaccrual loans 3,798 1,937
Nonperforming loans and impaired loans are defined differently. Some loans may
be included in both categories, whereas other loans may only be included in one
category.
NOTE F -- PREMISES AND EQUIPMENT, NET
Premises and equipment, net consist of (in thousands):
2002 2001
---------------------------
Land $ 793 $ 786
Buildings and improvements 8,900 8,897
Equipment 5,007 4,907
---------------------------
14,700 14,590
Less accumulated depreciation (7,563) (6,722)
---------------------------
TOTALS $ 7,137 $ 7,868
===========================
Depreciation and amortization expense charged to operations was approximately
$918,000 $900,000 and $741,000 in 2002, 2001 and 2000, respectively.
SOUTHERN MICHIGAN BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
NOTE F -- PREMISES AND EQUIPMENT, NET (CONTINUED)
Equipment rental expense was $293,000, $322,000 and $310,000 for 2002, 2001 and
2000. Lease commitments under noncancelable operating equipment leases were as
follows (in thousands):
2003 $ 103
2004 103
2005 103
2006 & after -
----------
TOTAL $ 309
==========
NOTE G -- GOODWILL AND INTANGIBLE ASSETS
GOODWILL
The change in the carrying amount of goodwill for the year is as follows (in
thousands):
Beginning of year $ 620
Goodwill from acquisition during year -
-----------
END OF YEAR $ 620
===========
Goodwill is no longer amortized starting in 2002. The effect of not amortizing
goodwill is summarized as follows (in thousands):
2002 2001 2000
------------------------------------------
Reported net income $ 1,033 $ 2,744 $ 3,375
Add back: goodwill amortization, net of tax - 42 42
------------------------------------------
ADJUSTED NET INCOME $ 1,033 $ 2,786 $ 3,417
==========================================
Basic earnings per share:
Reported net income $ .55 $ 1.43 $ 1.75
Add back: goodwill amortization, net of tax - .02 .02
-----------------------------------------
Adjusted net income $ .55 $ 1.45 $ 1.77
=========================================
Diluted earnings per share:
Reported net income $ .55 $ 1.43 $ 1.75
Add back: goodwill amortization, net of tax - .02 .02
-----------------------------------------
Adjusted net income $ .55 $ 1.45 $ 1.77
=========================================
ACQUIRED INTANGIBLE ASSETS
Acquired intangible assets were as follows as of year end (in thousands):
DECEMBER 31, 2002 December 31, 2001
GROSS NET Gross Net
CARRYING ACCUMULATED CARRYING Carrying Accumulated Carrying
AMOUNT AMORTIZATION AMOUNT Amount Amortization Amount
----------------------------------- --------------------------------------
Amortized intangible assets:
Core deposit intangibles $ 559 $ 409 $ 150 $ 559 $ 370 $ 189
=================================== ======================================
Aggregate amortization expense was $39,000, $131,000 and $56,000 for 2002, 2001
and 2000, respectively.
Estimated amortization expense for each of the next five years (in thousands):
2003 $ 39
2004 39
2005 39
2006 33
2007 -
---------
TOTAL $ 150
=========
SOUTHERN MICHIGAN BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
NOTE H -- DEPOSITS
The carrying amount of domestic deposits at year-end follows (in thousands):
2002 2001
---------------------------
Non-interest bearing checking $ 42,462 $ 40,515
Interest bearing checking 46,276 40,640
Savings 34,978 33,129
Money market accounts 54,906 63,621
Time deposits 83,767 83,178
---------------------------
TOTALS $ 262,389 $ 261,083
===========================
The carrying amount of time deposits over $100,000 was $32,674,000 and
$26,027,000 at December 31, 2002 and 2001, respectively. Interest expense on
time deposits over $100,000 was $776,000, $1,737,000 and $1,482,000 for the
years ended December 31, 2002, 2001 and 2000, respectively.
At year-end 2002, scheduled maturities of time deposits were as follows for the
years ending December 31 (in thousands):
2003 $ 51,741
2004 14,099
2005 13,803
2006 2,214
2007 1,910
-----------
TOTALS $ 83,767
===========
Related party deposits were $2,021,000 and $2,047,000 at December 31, 2002 and
2001, respectively.
NOTE I -- OTHER BORROWINGS
Other borrowings primarily represent advances obtained by the Bank from the
Federal Home Loan Bank (FHLB) of Indianapolis and advances by the Company on a
line of credit. $20,000,000 of the FHLB advances have interest rates ranging
from 6.28% to 6.89% and have quarterly stated interest adjustment dates. On the
stated interest adjustment dates, the FHLB will have the option to adjust the
interest rate and will continue to have this option quarterly thereafter. The
advances may not be prepaid by the Bank prior to the FHLB exercising its option
to adjust the interest rate. The remaining $1,000,000 FHLB advance is at a fixed
rate of 4.57% with principal payments beginning in December of 2003 and
continuing through December of 2013. The advances are secured by a blanket
collateral agreement with the FHLB which gives the FHLB an unperfected security
interest in the Bank's one-to-four family mortgage and SBA loans. Eligible FHLB
mortgage and SBA loan collateral at December 31, 2002 and 2001 was approximately
$52,018,000 and $43,436,000.
At year-end 2002, scheduled principal reductions on these FHLB advances were as
follows for the years ending December 31 (in thousands):
2003 $ 78
2004 10,088
2005 10,090
2006 94
2007 97
Thereafter 553
-----------
TOTAL FHLB ADVANCES $ 21,000
===========
Other borrowings also includes a loan with Fifth Third Bank for the ESOP with a
balance at December 31, 2002 and 2001 of $436,000 and $588,000. The loan does
not have a formal repayment schedule, matures on April 30, 2003 and is
unsecured.
On February 22, 2002, the Company renewed a $4,000,000 revolving line of credit
with LaSalle Bank, which matures on February 22, 2003 and is secured by the
Bank's stock. At year end 2002, the balance was $1,170,000. The line allows the
Company to choose its interest rate for each draw, based on the LaSalle Bank
National Association prime rate or adjusted LIBOR. All advances outstanding on
this line are based on adjusted LIBOR and have variable rates ranging from
3.525% to 3.570%.
SOUTHERN MICHIGAN BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
NOTE J -- INCOME TAXES
Income tax expense consists of (in thousands):
2002 2001 2000
------------------------------------------
Current $ 731 $ 1,096 $ 1,100
Deferred (613) (221) 79
------------------------------------------
TOTALS $ 118 $ 875 $ 1,179
==========================================
Income tax expense calculated at the statutory federal income tax rate of 34%
differs from actual income tax expense as follows (in thousands):
2002 2001 2000
------------------------------------------
Income tax at statutory rates $ 391 $ 1,230 $ 1,548
Tax-exempt interest income, net (305) (267) (288)
Increase in net cash surrender value of life insurance policies (97) (89) (87)
Loss on viatical investment 28 - -
Valuation allowance against capital loss 54 - -
Low income housing partnership tax credit (25) - -
Other items, net 72 1 6
------------------------------------------
TOTALS $ 118 $ 875 $ 1,179
==========================================
Year-end deferred tax assets and liabilities consist of (in thousands):
2002 2001
---------------------------
Deferred tax assets:
Allowance for loan losses $ 914 $ 476
Deferred compensation and supplemental retirement liability 647 605
Intangible asset amortization 62 96
Pension liability 47 70
Write off of viatical investment 68 -
Write down of other real estate 41 -
Deferred loan fees 27 -
Other 6 25
---------------------------
Subtotals 1,812 1,272
Valuation allowance against capital loss (54) -
---------------------------
Totals 1,758 1,272
Deferred tax liabilities:
Net unrealized appreciation on available for sale securities (408) (205)
Mortgage servicing rights (57) (144)
Other (29) (15)
---------------------------
Totals (494) (364)
---------------------------
NET DEFERRED TAX ASSET $ 1,264 $ 908
===========================
An allowance against the net deferred tax asset was considered necessary at
December 31, 2002 as the likelihood of receiving a tax benefit on a portion of
the capital loss on the viatical investment is considered doubtful.
SOUTHERN MICHIGAN BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
NOTE K -- BENEFIT PLANS
The defined benefit pension plan covers substantially all full-time employees.
The benefits are based on years of service and the employee's average highest
compensation during five consecutive years of employment. The funding policy is
to contribute annually an amount sufficient to meet the minimum funding
requirements set forth in the Employee Retirement Income Security Act of 1974,
plus additional amounts as may be appropriate from time to time. Contributions
are intended to provide not only for benefits attributed to service to date but
also for those expected to be earned in the future. Assets held by the plan
primarily include corporate and foreign bonds and common equity securities.
Information about the pension plan was as follows (in thousands):
2002 2001
---------------------------
Change in benefit obligation:
Beginning benefit obligation $ (1,645) $ (1,510)
Service cost (118) (120)
Interest cost (105) (107)
Actuarial (gain) loss from change in actuarial assumptions 263 3
Benefits paid 96 89
---------------------------
Ending benefit obligation $ (1,509) $ (1,645)
===========================
Change in plan assets, at fair value:
Beginning plan assets $ 1,479 $ 1,527
Actual return (115) (103)
Employer contribution 186 144
Benefits paid (96) (89)
---------------------------
Ending plan assets $ 1,454 $ 1,479
===========================
Net amount recognized:
Funded status $ (55) $ (166)
Unrecognized net actuarial gain (72) (30)
Unrecognized transition obligation 5 6
Unrecognized prior service cost 12 12
---------------------------
Accrued pension cost $ (110) $ (178)
===========================
The components of pension expense and related actuarial assumptions were as
follows (in thousands except ratio information):
2002 2001 2000
------------------------------------------
Components of net periodic benefit cost:
Service cost $ 118 $ 120 $ 113
Interest cost 105 107 99
Expected return on plan assets (104) (128) (137)
Net amortization and deferral 16 - (6)
------------------------------------------
Net periodic benefit cost $ 135 $ 99 $ 69
==========================================
Discount rate on benefit obligation 7.0% 7.0% 7.0%
Long-term expected rate of return on plan assets 7.5% 8.0% 8.0%
Rate of compensation increase 3.0% 3.0% 3.0%
The Company has an employee stock ownership plan (ESOP) for substantially all
full-time employees. The Board of Directors determines the Company's
contribution level annually. Assets of the plan are held in trust by the Bank
and administrative costs of the plan are borne by the plan participants. Expense
charged to operations for contributions to the plan totaled $86,000, $91,000 and
$73,000 in 2002, 2001 and 2000. An additional contribution of $87,000 was made
to the plan in 2002 to allow the plan to pay down the ESOP loan. During 2000,
the Company amended its ESOP plan to adopt 401(k) provisions allowing for
employee salary deferrals to purchase mutual funds. Company matching is provided
in Company stock. Substantially all employees have converted their ESOP accounts
to the amended plan.
SOUTHERN MICHIGAN BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
NOTE K -- BENEFIT PLANS (CONTINUED)
Shares held by the ESOP at year-end are as follows:
2002 2001
---------------------------
Allocated shares 104,841 98,549
Unallocated shares 10,115 15,400
---------------------------
TOTAL ESOP SHARES 114,956 113,949
===========================
The fair value of the allocated shares held by the ESOP is approximately
$1,618,000 and $1,523,000 at December 31, 2002 and 2001, respectively. The ESOP
obtained a loan for $588,000 to purchase 15,400 shares. The balance of the loan
at December 31, 2002 and 2001 is $436,000 and $588,000. Upon distribution of
shares to a participant, the participant has the right to require the Company to
purchase shares at their fair value in accordance with terms and conditions of
the plan. As such these shares are not classified in shareholders' equity as
permanent equity.
As an incentive to retain key members of management and directors, the Bank has
a deferred compensation plan whereby participants defer a portion of current
compensation. Benefits are based on salary and length of service and are vested
as service is provided from the date of participation through age 65. A
liability is recorded on a present value basis and discounted at current
interest rates. This liability may change depending upon changes in long-term
interest rates. Current rates paid on deferred compensation balances range from
6.82% - 12.98%. Deferred compensation expense was $248,000, $204,000 and
$216,000 in 2002, 2001 and 2000. The liability for vested benefits was
$1,658,000 and $1,548,000 at December 31, 2002 and 2001, respectively.
The Bank also maintains a supplemental retirement plan to provide annual
payments to particular executives subsequent to their retirement. The plan
covers two individuals, both of whom are retired. Liabilities associated with
this plan totaled $244,000 and $232,000 at December 31, 2002 and 2001. Expense
associated with this plan totaled $29,000, $27,000 and $26,000 in 2002, 2001 and
2000.
NOTE L -- STOCK OPTIONS
On April 17, 2000, the Company approved a Stock Option Plan to advance the
interests of the Company and its shareholders by affording to directors,
officers and other employees of the Company an opportunity to acquire or
increase their proprietary interest in the Company using stock options. Option
shares authorized under the plan total 110,000. Options are to be granted with
an exercise period of 10 years or less, an exercise price of not less than the
fair market value of the stock on the date the options are granted and a vesting
period as determined by the Board of Directors. The plan will terminate on the
earliest of: (i) March 20, 2010; (ii) when all shares have been issued through
exercise of options granted under this Plan; or (iii) at any earlier time that
the Board of Directors may determine. A total of 10,191 options were granted in
2001.
SOUTHERN MICHIGAN BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
NOTE L -- STOCK OPTIONS (CONTINUED)
A summary of the activity in the plan is as follows for the years ended December
31, 2002 and 2001.
2002 2001
---- ----
WEIGHTED WEIGHTED
AVERAGE AVERAGE
EXERCISE EXERCISE
SHARES PRICE SHARES PRICE
--------------------------------------------------------------
Outstanding at beginning of year 9,880 $ 15.32 - $ -
Granted - - 10,191 15.32
Exercised - - - -
Forfeited (4,788) 15.32 (311) 15.32
-------- --------- -------- ---------
Outstanding at end of year 5,092 $ 15.32 9,880 $ 15.32
========= ========= ========= =========
Options exercisable at year-end - - - -
Weighted-average fair value of
options granted during year $ - $ 2.55
Options outstanding at year-end 2002 were as follows:
OUTSTANDING EXERCISABLE
----------- -----------
WEIGHTED AVERAGE WEIGHTED
REMAINING AVERAGE
CONTRACTUAL EXERCISE
RANGE OF EXERCISE PRICES NUMBER LIFE NUMBER PRICE
-----------------------------------------------------------------------------------------------------
$15 - $16 5,092 8.33 YEARS - -
NOTE M -- COMMITMENTS
There are various commitments which arise in the normal course of business, such
as commitments under commercial letters of credit, standby letters of credit and
commitments to extend credit. Accounting principles generally accepted in the
United States of America recognize these transactions as contingent liabilities
and accordingly, they are not reflected in the accompanying financial
statements. These arrangements have credit risk essentially the same as that
involved in extending loans to customers and are subject to the Bank's normal
credit policies. Collateral generally consists of receivables, inventory and
equipment and is obtained based on management's credit assessment of the
customer.
At December 31, 2002 and 2001, respectively, the Bank had no commitments under
commercial letters of credit, used to facilitate customers' trade transactions.
Under standby letter of credit agreements, the Bank agrees to honor certain
commitments in the event that its customers are unable to do so. At December 31,
2002 and 2001, respectively, commitments under outstanding standby letters of
credit were $288,000 and $183,000.
SOUTHERN MICHIGAN BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
NOTE M -- COMMITMENTS (CONTINUED)
Loan commitments outstanding to extend credit are detailed below (in thousands):
2002 2001
----------------------------
Fixed rate $ 2,231 3,359
Variable rate 36,242 44,091
----------------------------
TOTALS $ 38,473 $ 47,450
============================
The fixed rate commitments have stated interest rates ranging from 4.75% to
9.875%. The terms of the above commitments range from 1 to 60 months.
Management does not anticipate any losses as a result of the above related
transactions; however, the above amount represents the maximum exposure to
credit loss for loan commitments and commercial and standby letters of credit.
At December 31, 2002, the Company had line of credit agreements with LaSalle
Bank and Fifth Third Bank totaling $4,000,000 and $6,250,000, respectively. The
balances on these lines were $1,170,000 and $436,000 respectively, at December
31, 2002. The line of credit at LaSalle Bank is secured by the Bank's stock and
matures on February 22, 2003. The line of credits at Fifth Third Bank is
unsecured and matures on April 30, 2003. In addition, at December 31, 2002, the
Bank had line of credit arrangements to be able to purchase federal funds
totaling $17,000,000, subject to quarterly and annual reviews. The balance on
these lines at December 31, 2002 was $5,000,000.
Certain executives of the Bank have employment contracts which have change of
control clauses. The employment contracts provide for the payment of three years
worth of the officers' salaries upon a change of control.
NOTE N -- RESTRICTIONS ON TRANSFERS FROM SUBSIDIARY
Banking laws, regulations and regulatory agreements restrict the amount the Bank
may transfer to the Company in the form of cash dividends, loans and advances.
Approximately $1,700,000 of the Bank's retained earnings is available for
transfer to the Company in 2003 in the form of dividends without prior
regulatory approval.
NOTE O -- SOUTHERN MICHIGAN BANCORP, INC. (PARENT COMPANY ONLY) FINANCIAL
INFORMATION
Condensed financial statements of Southern Michigan Bancorp, Inc. follow (in
thousands):
Balance Sheets December 31,
2002 2001
---------------------------
ASSETS
Cash $ 1 $ 2
Securities available for sale 1,675 1,708
Investment in subsidiary 25,591 24,594
Premises and equipment, net 1,122 1,078
Other 4 601
---------------------------
TOTAL ASSETS $ 28,393 27,983
===========================
LIABILITIES AND SHAREHOLDERS' EQUITY
Dividends payable $ 299 $ 307
Other liabilities (3) 18
Other borrowings 1,606 588
Common stock subject to repurchase obligation in ESOP 1,618 1,523
Shareholders' equity 24,873 25,547
---------------------------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 28,393 $ 27,983
===========================
SOUTHERN MICHIGAN BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
NOTE O -- SOUTHERN MICHIGAN BANCORP, INC. (PARENT COMPANY ONLY) FINANCIAL
INFORMATION (CONTINUED)
Statements of Income Year ended December 31,
2002 2001 2000
------------------------------------------
Dividends from Bank $ 620 $ 457 $ 1,415
Interest income 67 105 151
Other income 231 240 249
Loss on viatical settlement contracts (283) - -
Other expenses (195) (177) (500)
-------------------------------------------
440 625 1,315
Federal income tax (expense) benefit (15) (31) 71
------------------------------------------
425 594 1,386
Equity in undistributed net income of
Subsidiary Bank 608 2,150 1,989
------------------------------------------
NET INCOME 1,033 2,744 3,375
Net change in unrealized gains on securities
available for sale, net of tax 393 215 574
------------------------------------------
Other comprehensive income 393 215 574
------------------------------------------
COMPREHENSIVE INCOME $ 1,426 $ 2,959 $ 3,949
==========================================
Statements of Cash Flows Year ended December 31,
2002 2001 2000
------------------------------------------
OPERATING ACTIVITIES
Net income $ 1,033 $ 2,744 $ 3,375
Adjustments to reconcile net income to net cash
provided by operating activities:
Equity in undistributed net income of
Subsidiary Bank (608) (2,150) (1,989)
Depreciation 34 31 34
Net amortization of investment securities 5 10 22
Net realized gain on disposal of fixed assets - - (150)
Reduction of obligation under ESOP 65 - -
Net securities gains (4) - -
Loss on viatical settlement contracts 283 - -
Other 321 (279) 329
------------------------------------------
Net cash from operating activities 1,129 356 1,621
INVESTING ACTIVITIES
Activity in available-for-sale securities:
Proceeds from sales 254 - 799
Proceeds from maturities and calls 251 1,757 516
Purchases (467) (510) (986)
Proceeds from sale of premises and equipment - - 204
Additions to premises and equipment (78) - (1)
-------------------------------------------
Net cash from investing activities (40) 1,247 532
FINANCING ACTIVITIES
Proceeds from other borrowings 1,170 - -
Repayments of other borrowings (152) - -
Cash dividends paid (1,203) (1,204) (1,369)
Repurchase of common stock (905) (398) (880)
-------------------------------------------
Net cash from financing activities (1,090) (1,602) (2,249)
-------------------------------------------
NET CHANGE IN CASH AND CASH EQUIVALENTS (1) 1 (96)
Beginning cash and cash equivalents 2 1 97
------------------------------------------
ENDING CASH AND CASH EQUIVALENTS $ 1 $ 2 $ 1
==========================================
SOUTHERN MICHIGAN BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
NOTE P -- FAIR VALUE INFORMATION
The following methods and assumptions were used by the Company in estimating
fair values for financial instruments:
CASH AND CASH EQUIVALENTS AND FEDERAL FUNDS SOLD: The carrying amount
reported in the balance sheet approximates fair value.
SECURITIES AVAILABLE FOR SALE: Fair values for securities available for
sale are based on quoted market prices, where available. If quoted market
prices are not available, fair values are based on quoted market prices of
comparable instruments. The fair value of restricted equity securities
approximates amortized cost.
LOANS AND LOANS HELD FOR SALE: For variable-rate loans that reprice
frequently and with no significant change in credit risk, fair values are
based on carrying values. The fair values for other loans are estimated
using discounted cash flows analyses, using interest rates currently being
offered for loans with similar terms to borrowers of similar credit
quality. The allowance for loan losses is considered to be a reasonable
estimate of discount for credit quality concerns.
ACCRUED INTEREST RECEIVABLE: The carrying amount reported in the balance
sheet approximates fair value.
NET CASH SURRENDER VALUE OF LIFE INSURANCE: The carrying amount reported in
the balance sheet approximates fair value.
MORTGAGE SERVICING RIGHTS: The carrying amount reported in the balance
sheet approximates fair value.
OFF-BALANCE-SHEET INSTRUMENTS: The estimated fair value of off-balance
sheet instruments is based on current fees or costs that would be charged
to enter or terminate the arrangements. The estimated fair value is not
considered to be significant for this presentation.
DEPOSITS: The fair values disclosed for demand deposits (e.g., interest and
non-interest checking, passbook savings, and certain types of money market
accounts) are, by definition, equal to the amount payable on demand at the
reporting date (i.e., their carrying amounts). Fair values for fixed-rate
certificates of deposit are estimated using a discounted cash flow
calculation that applies interest rates currently being offered on
certificates to a schedule of expected monthly maturities on time deposits.
FEDERAL FUNDS PURCHASED: The carrying amount reported in the balance sheet
approximates fair value.
OTHER BORROWINGS: The fair value of other borrowings is estimated using
discounted cash flows analysis based on the Bank's current incremental
borrowing rate for similar types of borrowing arrangements.
ACCRUED INTEREST PAYABLE: The carrying amount reported in the balance sheet
approximates fair value.
While these estimates of fair value are based on management's judgment of the
most appropriate factors, there is no assurance that if the Company had disposed
of such items at December 31, 2002 and 2001, the estimated fair values would
have been achieved. Market values may differ depending on various circumstances
not taken into consideration in this methodology. The estimated fair values at
December 31, 2002 and 2001 should not necessarily be considered to apply at
subsequent dates.
In addition, other assets and liabilities that are not defined as financial
instruments are not included in the following disclosures, such as property and
equipment. Also, non-financial instruments typically not recognized in financial
statements may have value but are not included in the following disclosures.
These include, among other items, the estimated earnings power of core deposit
accounts, the trained work force, customer goodwill and similar items.
SOUTHERN MICHIGAN BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
NOTE P -- FAIR VALUE INFORMATION (CONTINUED)
The estimated fair values of the Company's financial instruments at year end are
as follows (in thousands):
2002 2001
--------------------------- ---------------------------
CARRYING FAIR Carrying Fair
AMOUNT VALUE Amount Value
--------------------------- ---------------------------
Financial assets:
Cash and cash equivalents $ 19,287 $ 19,287 $ 23,432 $ 23,432
Securities available for sale 48,811 48,811 61,531 61,531
Loans held for sale 1,083 1,083 1,863 1,863
Loans, net of allowance for loan losses 230,654 233,570 208,607 210,916
Accrued interest receivable 2,118 2,118 2,310 2,310
Net cash surrender value of life insurance 6,472 6,472 5,732 5,732
Mortgage servicing rights 169 169 424 424
Financial liabilities:
Deposits $ (262,389) $ (264,041) $ (261,083) $ (262,711)
Federal funds purchased (5,000) (5,000) - -
Other borrowings (22,606) (23,728) (24,588) (25,927)
Accrued interest payable (166) (166) (223) (223)
NOTE Q -- REGULATORY MATTERS
The Company and Bank are subject to regulatory capital requirements administered
by federal banking agencies. Capital adequacy guidelines and prompt corrective
action regulations involve quantitative measures of assets, liabilities and
certain off-balance-sheet items calculated under regulatory accounting
practices. Capital amounts and classifications are also subject to qualitative
judgments by regulators about components, risk weightings and other factors, and
the regulators can lower classifications in certain cases. Failure to meet
various capital requirements can initiate regulatory action that could have a
direct material effect on the consolidated financial statements.
The prompt corrective action regulations provide five classifications, including
well capitalized, adequately capitalized, undercapitalized, significantly
undercapitalized and critically undercapitalized, although these terms are not
used to represent overall financial condition. If only adequately capitalized,
regulatory approval is required to accept brokered deposits. If
undercapitalized, capital distributions are limited, as is asset growth and
expansion, and plans for capital restoration are required.
At year end, actual capital levels (in thousands) and minimum required levels
were:
MINIMUM REQUIRED
TO BE
MINIMUM REQUIRED WELL CAPITALIZED
FOR CAPITAL UNDER PROMPT CORRECTIVE
ACTUAL ADEQUACY PURPOSES ACTION REGULATIONS
----------------------- ------------------------- ------------------------
AMOUNT RATIO AMOUNT RATIO AMOUNT RATIO
----------------------- ------------------------- ------------------------
2002
TOTAL CAPITAL (TO RISK WEIGHTED ASSETS)
CONSOLIDATED $27,952 11.5% $19,419 8.0% $24,273 10.0%
BANK 27,067 11.2 19,296 8.0 24,120 10.0
TIER 1 CAPITAL (TO RISK WEIGHTED ASSETS)
CONSOLIDATED 24,912 10.3 9,710 4.0 14,564 6.0
BANK 24,042 10.0 9,648 4.0 14,472 6.0
TIER 1 CAPITAL (TO AVERAGE ASSETS)
CONSOLIDATED 24,912 7.8 12,799 4.0 15,999 5.0
BANK 24,042 7.5 12,754 4.0 15,943 5.0
SOUTHERN MICHIGAN BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
NOTE Q -- REGULATORY MATTERS (CONTINUED)
Minimum Required
To Be
Minimum Required Well Capitalized
For Capital Under Prompt Corrective
Actual Adequacy Purposes Action Regulations
----------------------- ------------------------- ------------------------
Amount Ratio Amount Ratio Amount Ratio
----------------------- ------------------------- ------------------------
2001
Total capital (to risk weighted assets)
Consolidated $27,884 12.0% $18,556 8.0% $23,195 10.0%
Bank 25,435 11.1 18,420 8.0 23,024 10.0
Tier 1 capital (to risk weighted assets)
Consolidated 25,819 11.1 9,278 4.0 13,917 6.0
Bank 23,370 10.2 9,210 4.0 13,815 6.0
Tier 1 capital (to average assets)
Consolidated 25,819 8.3 12,520 4.0 15,651 5.0
Bank 23,370 7.6 12,380 4.0 15,475 5.0
Both the Company and the Bank, at year-end 2002 and 2001, were categorized as
well capitalized.
At December 31, 2002 the Bank had a tier 1 capital to average asset ratio of
7.5%. On February 17, 2003, the Bank entered into an agreement with its banking
regulators that requires the Bank to maintain this ratio at a level at or above
7%. In addition, under this agreement, the Bank will establish and monitor
certain lending and operational policies and procedures.
NOTE R -- QUARTERLY FINANCIAL DATA (UNAUDITED)
EARNINGS (LOSS) PER SHARE
INTEREST NET INTEREST NET -------------------------
INCOME INCOME INCOME (LOSS) BASIC FULLY DILUTED
-------------------------------------------------------------------------------------
2002
FIRST QUARTER $ 4,734 $ 3,081 $ 563 $ .30 $ .30
SECOND QUARTER 4,767 3,176 342 .18 .18
THIRD QUARTER 4,599 3,049 (118) (.06) (.06)
FOURTH QUARTER 4,654 3,001 246 .13 .13
2001
First Quarter $ 5,738 $ 2,974 $ 674 $ .35 $ .35
Second Quarter 5,508 2,904 656 .34 .34
Third Quarter 5,449 3,109 722 .37 .37
Fourth Quarter 5,029 3,092 692 .37 .37
The net income for the second quarter of 2002 was negatively affected by
provisions for loan losses in excess of the prior year by $150,000 and a
$283,000 loss on viatical settlement contracts, as a result of new information
learned about the ability of the company servicing the policies to have
sufficient funds to pay continuing premiums necessary to keep the policies in
force.
The net income for the third quarter of 2002 was negatively affected by
provisions for loan losses in excess of the prior year by $1,175,000.
The net income for the fourth quarter of 2002 was negatively affected by
provisions for loan losses in excess of the prior year by $196,000 and by
adjustments to certain accruals.
SOUTHERN MICHIGAN BANCORP, INC.
SELECTED FINANCIAL DATA
Year Ended December 31
2002 2001 2000 1999 1998
----------------------------------------------------------------------------
Total interest income $ 18,754 $ 21,724 $ 23,245 $ 20,051 $ 19,446
Net interest income 12,307 12,079 12,548 11,616 11,414
Provision for loan losses 2,671 1,250 700 852 600
Net income 1,033 2,744 3,375 3,300 3,549
Per share data:
Basic and diluted earnings per share .55 1.43 1.75 1.64 1.70
Cash dividends .64 .61 .70 .68 .60
Balance sheet data:
Gross loans 234,166 210,672 213,381 192,380 162,645
Deposits 262,389 261,083 245,430 233,303 233,361
Other borrowings 22,606 24,588 25,588 15,588 5,588
Common stock subject to repurchase 1,618 1,523 1,478 3,990 6,029
Equity 24,873 25,547 24,211 19,990 19,345
Total assets 320,683 317,096 303,639 275,825 266,851
Return on average assets .33% .90% 1.16% 1.23% 1.42%
Return on average equity (1) 4.04 10.47 15.13 16.37 17.48
Dividend payout ratio (2) 115.68 43.00 40.30 41.61 35.56
Average equity to average assets (1) 8.09 8.59 7.69 7.52 8.11
All per share amounts have been adjusted for a 10% stock dividend declared in
1999.
(1) Average equity used in the above table excludes common stock subject to
repurchase obligation but includes average unrealized appreciation or
depreciation on securities available for sale.
(2) Dividends declared divided by net income.
COMMON STOCK MARKET PRICES AND DIVIDENDS
The Company's common stock is regularly quoted on the OTC Bulletin Board
(OTCBB). The bid prices described below are quotations reflecting inter-dealer
prices, without retail markup, markdown or commissions, and may not necessarily
represent actual transactions. There were 546 shareholders of record at February
14, 2003.
The following table sets forth the range of high and low bid information and
dividends declared for the Company's two most recent fiscal years:
2002 2001
------------------------------------------ ------------------------------------------
BID PRICE CASH Bid Price Cash
------------------------- DIVIDENDS -------------------------- Dividends
HIGH BID LOW BID DECLARED High Bid Low Bid Declared
Quarter Ended
- ------------------------------------------------------------------------------------------------------------------------
March 31 $ 16.25 $ 15.80 $ .16 $ 16.75 $ 14.50 $ .15
June 30 16.39 16.00 .16 17.00 15.51 .15
September 30 16.20 15.70 .16 17.30 15.16 .15
December 31 15.89 15.20 .16 16.40 15.45 .16
There are restrictions that currently limit the Company's ability to pay cash
dividends. Information regarding dividend payment restrictions is described in
Note N to the consolidated financial statements for the year ended December 31,
2002.
ANNEX B
Southern Michigan Bancorp, Inc. is a one bank holding company. The Company's
subsidiary bank (the "Bank") offers individuals, businesses, institutions and
governmental agencies a full range of commercial banking services primarily in
the southern Michigan communities in which the Bank is located and in areas
immediately surrounding these communities.
CONTENTS
Management's Discussion and Analysis............................................
Management's Responsibility for Financial Information...........................
Report of Independent Auditors..................................................
Consolidated Financial Statements...............................................
Notes to Consolidated Financial Statements......................................
Selected Financial Data/Common Stock Market Prices and Dividends................
Board of Directors..............................................................
Bank Officers...................................................................
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
The following discussion provides information about the Company's financial
condition which supplements the Consolidated Financial Statements. The analysis
should be read in conjunction with such financial statements.
CRITICAL ACCOUNTING POLICIES
The discussion and analysis of our financial condition and results of operations
are based upon our consolidated financial statements, which have been prepared
in accordance with accounting principles generally accepted in the United States
of America. The preparation of these financial statements requires us to make
estimates and judgments that affect the reported amount of assets and
liabilities, revenues and expenses, and related disclosure of contingent assets
and liabilities at the date of our financial statements. Actual results may
differ from these estimates under different assumptions or conditions.
Critical accounting policies are defined as those that are reflective of
significant judgments and uncertainties, and potentially result in materially
different results under different assumptions and conditions. Below are critical
accounting policies the Company has identified. For a detailed discussion on the
application of these and other accounting policies, see Note A - Nature of
Operation and Significant Accounting Policies to the audited consolidated
financial statements.
Allowance for Loan Losses: The allowance for loan losses is a valuation
allowance for probable incurred credit losses, increased by the provision for
loan losses and decreased by charge-offs less recoveries. Management estimates
the allowance balance required using historical loan loss experience, continued
evaluation of those loans identified as being subject to possible problems in
collection, results of examinations by regulatory agencies, current economic
conditions, delinquency and charge off trends, loan volume, portfolio mix,
concentrations of credit and lending policies, procedures and personnel.
Allocations of the allowance may be made for specific loans, but the entire
allowance is available for any loan that, in management's judgment, should be
charged off. Loan losses are charged against the allowance when management
believes the uncollectibility of a loan is confirmed.
Loan Impairment: A loan is impaired when full payment under the loan terms is
not expected. Impairment is evaluated in total for smaller-balance loans of
similar nature such as residential mortgage and consumer loans and on an
individual loan basis for other loans. Loans are evaluated for impairment when
payments are delayed, typically 90 days or more, or when it is probable that all
principal and interest amounts will not be collected according to the original
terms of the loan. If a loan is impaired, a portion of the allowance is
allocated so that the loan is reported, net, at the present value of estimated
future cash flows using the loan's existing interest rate or at the fair value
of collateral if repayment is expected solely from the collateral.
Accrued Pension Costs: The Bank has a defined benefit pension plan that covers
substantially all full-time employees. The benefits are based on years of
service and the employee's average highest compensation during five consecutive
years of employment. The funding policy is to contribute annually an amount
sufficient to meet the minimum funding requirements set forth in the Employee
Retirement Income Security Act of 1974, plus additional amounts as may be
appropriate from time to time. Contributions are intended to provide not only
for benefits attributed to service to date but also for those expected to be
earned in the future. An actuary is engaged to estimate what the obligation of
the Bank is as of year end. Assumptions used include the long term expected rate
of return on the plan assets, the discount rate on benefit obligation and the
rate of increase for employee compensation. Changes in the assumptions used
could have a significant effect on the computed benefit obligation and expense.
FINANCIAL CONDITION
The Company functions as a financial intermediary and, as such, its financial
condition should be examined in terms of trends in its sources and uses of
funds.
The Company uses its funds primarily to support its lending activities. Loans
increased by 11.2% in 2002 and decreased by 1.3% in 2001. The 2002 increase came
in the commercial and real estate mortgage loan categories. In August of 2001,
the Bank hired a commercial lender who was well known and respected in his
market area. During 2002 loan growth in his market increased $11,611,000, or
83.3%. Real estate mortgage loans increased in 2002 as
customers chose variable rate loan products to finance their homes. These
variable rate loans were retained in the Bank's portfolio. Consumer installment
loans continued to decline as the Bank has placed a very low emphasis on this
type of loan product.
The 1.3% decline in 2001 loans occurred in the real estate mortgage and
installment loan categories. However, commercial loans increased 16.1% during
that period, as the Bank focused attention on this area of lending and actively
called on current and potential customers. Consumer installment loans decreased
29.6% as the Bank chose not to compete with manufacturers offering 0% new car
loans and the Bank placed less emphasis on indirect lending. Real estate
mortgage loans decreased 16.7% as the Bank increased sales of loans in the
secondary market. With interest rates declining, a number of real estate
mortgage loans were refinanced and sold in the secondary market. This reduced
the number and amount of loans that the Bank retained.
Gains recognized on the sale of real estate mortgage loans to the secondary
market increased in 2002 to $1,442,000 from $1,161,000 in 2001. The secondary
market loan activity increased in 2002 as mortgage rates remained low. Fixed
rate loans, which represent all of the loans sold on the secondary market,
continued to be very attractive. Loans held for sale at December 31, 2002 were
$1,083,000. The real estate portfolio largely consists of residential mortgages
within the local area with a low risk of loss.
Loan commitments, consisting of unused credit card and home equity lines,
available amounts on revolving lines of credit and other approved loans which
have not been funded, were $38,473,000 and $47,450,000 at December 31, 2002 and
2001, respectively. Most of these commitments are priced at a variable interest
rate thus minimizing the Bank's risk in a changing interest rate environment.
There were no significant concentrations in any loan category as to borrower or
industry. Substantially all loans are granted to customers located in the Bank's
service area, which is primarily southern Michigan.
Another significant component of cash flow is the securities portfolio. Total
securities decreased by 20.7% in 2002 and increased by 19.5% in 2001. In 2002,
the funds received from maturing securities were used to partially fund loan
growth. In 2001, the funds were reinvested back into the portfolio. Excess
deposits were also invested in the portfolio.
The securities available for sale portfolio had net unrealized gains of
$1,201,000 and $605,000 at December 31, 2002 and 2001, respectively. There are
no concentrations of securities in the portfolio which would constitute an
unusual risk except at year-end 2002 and 2001, securities issued by the State of
Michigan and all of its political subdivisions totaled $10,358,000 and
$10,563,000, respectively.
Deposits traditionally represent the Company's principal source of funds. Total
deposits increased .5% in 2002 and 6.4% in 2001.
In 2001, the Bank experienced a substantial increase in deposits, however this
was not unexpected. Because of the erratic financial markets the Bank did see a
higher increase in our money market accounts than was expected. This was due to
customers leaving the financial markets and placing their funds in accounts that
paid slightly more interest than savings accounts, but that were not restricted
as to withdrawals.
Attracting and keeping traditional deposit relationships will continue to be a
challenge to the Bank, particularly with the increased competition from
non-deposit products. As alternate funding sources, the Bank obtains putable
advances from the Federal Home Loan Bank (FHLB) and secures brokered certificate
of deposits. The advances are secured by a blanket collateral agreement with the
FHLB giving the FHLB an unperfected security interest in the Bank's one-to-four
family mortgage and SBA loans. FHLB advances may be a less expensive way to
obtain longer term funds than paying a premium for long term deposits. The Bank
has added $10,206,000 in brokered certificates of deposit from September through
December of 2002. The Bank has found that these brokered funds are less
expensive and more readily available than other long term deposits.
Premises and equipment decreased by 9.3% and increased by 3.3% in 2002 and 2001,
respectively. During 2001, the Bank upgraded its hardware and software to better
serve its customers in the ever changing technological area. During 2002, the
Bank was able to maintain its infrastructure without large expenditures causing
depreciation expense to exceed new purchases for the year.
CAPITAL RESOURCES
The Company maintains a strong capital base to take advantage of business
opportunities while ensuring that it has resources to absorb the risks inherent
in the business.
The Federal Reserve Board (FRB) has imposed risk-based capital guidelines
applicable to the Company. These guidelines require that bank holding companies
maintain capital commensurate with both on and off balance sheet credit risks of
their operations. Under the guidelines, a bank holding company must have a
minimum ratio of total capital to risk-weighted assets of 8 percent. In
addition, a bank holding company must maintain a minimum ratio of Tier 1 capital
equal to 4 percent of risk-weighted assets. Tier 1 capital includes common
shareholders' equity, qualifying perpetual preferred stock and minority
interests in equity accounts of consolidated subsidiaries less goodwill, core
deposit intangibles and 10% of mortgage servicing rights assets.
As a supplement to the risk-based capital requirements, the FRB has also adopted
leverage capital ratio requirements. The leverage ratio requirements are
intended to ensure that adequate capital is maintained against risk other than
credit risk. The leverage ratio requirements establish a minimum ratio of Tier 1
capital to total assets of 3 percent for the most highly rated bank holding
companies and banks that do not anticipate and are not experiencing significant
growth. All other bank holding companies are required to maintain a ratio of
Tier 1 capital to assets of 4 to 5 percent, depending on the particular
circumstances and risk profile of the institution.
Regulatory agencies have determined that the capital component created by the
adoption of FASB Statement 115 should not be included in Tier 1 capital. As
such, the net unrealized appreciation or depreciation on available for sale
securities is not included in the ratios listed in Note Q to the financial
statements. The ratios include the common stock subject to repurchase obligation
in the Company's employee stock ownership plan (ESOP). As seen in Note Q, the
Company exceeds the well capitalized requirements at December 31, 2002.
At December 31, 2002 the Bank had a tier 1 capital to average asset ratio of
7.5%. On February 17, 2003, the Bank entered into an agreement with its banking
regulators that requires the Bank to maintain this ratio at a level at or above
7%. In addition, under this agreement the Bank will establish and monitor
certain lending and operational policies and procedures.
In addition to these regulatory requirements, a certain level of capital growth
must be achieved to maintain appropriate levels of equity to total assets.
During 2002 and 2001, total average assets grew 3.4% and 5.2%. At the same time,
average equity (including common stock held by the ESOP) decreased 2.2% in 2002
and increased 10.7% in 2001. Equity declined in 2002 because of the repurchase
and retirement of 56,605 common stock shares. Future growth opportunities will
focus on maintaining the existing customer base and growing within selected
other markets identified as providing significant growth potential.
LIQUIDITY AND INTEREST RATE SENSITIVITY
The primary functions of asset/liability management are to assure adequate
liquidity and maintain an appropriate balance between interest-earning assets
and interest-bearing liabilities. Liquidity management involves the ability to
meet the cash flow requirements of customers who may be either depositors
wanting to withdraw funds or borrowers needing assurance that sufficient funds
will be available to meet their credit needs. Interest rate sensitivity
management seeks to avoid fluctuating net interest margins and enhance
consistent growth of net interest income through periods of changing interest
rates.
Maturing loans and investment securities are the principal sources of asset
liquidity. Securities maturing or callable within 1 year were $16,692,000 at
December 31, 2002 representing 34.1% of the market value of the investment
securities portfolio, a slight decrease from the 36.0% level of 2001. Loans
maturing within 1 year were $78,210,000 December 31, 2002 representing 33.4% of
the gross loan portfolio, an increase from the 23.8% level of 2001.
Financial institutions are subject to prepayment risk in falling rate
environments. Prepayments of assets carrying higher rates reduce the Company's
interest income and overall asset yields. Certain portions of an institution's
liabilities may be short-term or due on demand, while most of it assets may be
invested in long-term loans or investments. Accordingly, the Company seeks to
have in place sources of cash to meet short-term demands. These funds can be
obtained by increasing deposits, borrowing, or selling assets. Also, Federal
Home Loan Bank advances and short-term borrowings provide additional sources of
liquidity for the Company.
During the year ended December 31, 2002, there was a net decrease in cash and
cash equivalents of $4,145,000. The major sources of cash in 2002 were maturing
securities, loan sales and purchased fed funds. The major uses of
cash in 2002 were security purchases, loan growth and loans originated for sale.
During the year ended December 31, 2001, there was a net increase in cash and
cash equivalents of $4,943,000. The major sources of cash in 2001 were increases
in deposits, maturing securities, loan sales and sales of securities. The major
uses of cash in 2001 were security purchases and loans originated for sale.
During the year ended December 31, 2000, there was a net increase in cash and
cash equivalents of $6,443,000. The major sources of cash in 2000 were increase
in deposits, maturing securities, loan sales and additional borrowings from the
Federal Home Loan Bank. The major uses of cash in 2000 were loan growth and
loans originated for sale.
Federal law places restrictions on extensions of credit from banks to their
parent holding company and, with certain exceptions, to other affiliates, on
investments in stock or other securities thereof, and on taking of such
securities as collateral for loans. State law also places restrictions on the
payment of dividends by the Bank to the Company. Note N to the Consolidated
Financial Statements discusses these dividend limitations.
Interest rate risk arises when the maturity or repricing characteristics of
assets differ significantly from the maturity or the repricing characteristics
of liabilities. Accepting this risk can be an important source of profitability
and shareholder value, however excessive levels of interest rate risk could pose
a significant threat to the Company's earnings and capital base. Accordingly,
effective risk management that maintains interest rate risk at prudent levels is
essential to the Company's safety and soundness.
The Company measures the impact of changes in interest rates on net interest
income through a comprehensive analysis of the Bank's interest rate sensitive
assets and liabilities. Interest rate sensitivity varies with different types of
interest-earning assets and interest-bearing liabilities. Overnight federal
funds and mutual funds on which rates change daily and loans which are tied to
the prime rate or a comparable index differ considerably from long-term
investment securities and fixed-rate loans. Similarly, certificates of deposit
and money market investment accounts are much more interest sensitive than
passbook savings accounts. The shorter term interest rate sensitivities are key
to measuring the interest sensitivity gap, or excess interest-earning assets
over interest-bearing liabilities. In addition to reviewing the interest
sensitivity gap, the Bank also analyzes projected changes in market interest
rates and the resulting effect on net interest income.
The following table shows the interest sensitivity gaps for five different time
intervals as of December 31, 2002:
0-30 31-90 91-365 1-5 Over 5
Days Days Days Years Years
---- ---- ---- ----- -----
Interest-earning assets $101,168 $ 12,576 $56,306 $109,612 $2,439
Interest-bearing liabilities $ 69,053 $ 90,535 $32,347 $ 52,377 $1,615
------------------------------------------------------------
Interest sensitivity gap $ 32,115 $(77,959) $23,959 $ 57,235 $824
The primary interest sensitive assets in the one year repricing range are
commercial loans and adjustable rate mortgage loans. The primary interest
sensitive liabilities in the one year repricing range are money market
investment accounts, certificates of deposit and interest bearing checking
accounts. This analysis indicates that growth in rate sensitive liabilities has
outpaced the growth in rate sensitive assets in the one year range. This has
occurred primarily as a result of the inclusion of interest bearing checking
accounts and savings accounts in a repricing period of one year or less as these
accounts have become rate sensitive as interest rates have fluctuated. The
long-term interest sensitivity gap indicates that the Company's net interest
margin would improve with an increase in interest rates and decline with further
declines in interest rates. Trying to minimize the interest sensitivity gap is a
continual challenge in a changing rate environment and one of the objectives of
the Company's asset/liability management strategy.
RESULTS OF OPERATIONS
Net interest income is an effective measurement of how well management has
balanced the Company's interest rate sensitive assets and liabilities. Net
interest income increased by 1.9% in 2002, decreased by 3.7% in 2001 and
increased by 8.0% in 2000. The 2002 increase is due to a combination of factors.
Lowered rates continued to push interest income down, but higher loan balances
partially offset this decrease. Offsetting the decrease in interest income was
decreased interest expense on deposit accounts. Lower deposit interest was
caused by the lowering of deposit rates and the run off of higher priced time
deposits throughout the year. The 2001 decrease is largely due to
the eleven decreases in the prime rate throughout the year. The 2000 increase is
due to the increase in the commercial and real estate mortgage loan portfolio
and the increases to prime rate throughout the year. These increases were
partially offset by the increased interest paid for money market and CD deposits
and increased interest paid for Federal Home Loan Bank borrowings.
The uncertain economic environment and potential fluctuations in interest rates
are expected to continue to impact the Company and the industry in 2003. The
Company monitors deposit rates on a weekly basis and adjusts deposit rates as
the market dictates. Loan rates are subject to change as the national prime rate
changes and are also influenced by competitors' rates. An increase in deposit
rates occurring at the same time as loan rate decreases would cause the
Company's net interest income to decline.
The provision for loan losses is based on an analysis of the required additions
to the allowance for loan losses. The allowance for loan losses is maintained at
a level believed adequate by management to absorb probable losses in the loan
portfolio. Some factors considered by management in determining the level at
which the allowance is maintained include specific credit reviews, historical
loan loss experience, current economic conditions and trends, results of
examinations by regulatory agencies and the volume, growth and composition of
the loan portfolio.
The provision for loan losses was $2,671,000 in 2002, $1,250,000 in 2001 and
$700,000 in 2000. The provision increased in 2002 primarily to account for loan
growth, charge-offs, increased levels of non-performing and impaired loans and
to provide for increases in allowance allocations for specific loan credits. The
increase in the 2001 provision occurred to provide for increased charge offs,
which included one loan totaling $673,000 during the first quarter. Also
contributing to the increase were higher levels of impaired loans and
delinquency rates.
In 2002, net loan charge offs totaled $1,224,000. In the third quarter, $560,000
was charged off related to a $1,000,000 accounts receivable factoring facility
for a single customer. In 2001, net loan charge offs totaled $1,281,000. As
mentioned above, $673,000 was related to one borrower. Net loan charge offs
totaled $736,000 in 2000. This was primarily attributable to three commercial
customers. Two of these customers had been provided for in 1999 The provision
will be adjusted quarterly, if necessary, to reflect actual charge-off
experience and any known losses. For further information, see "Allowance for
Loan Losses" below.
Non-interest income, excluding security gains and losses, increased 13.0% in
2002, 16.3% in 2001 and remained constant in 2000. Service charges on deposit
accounts increased $374,000 from 2001. In May of 2002, the Bank introduced a new
overdraft product. The Bank began paying checks for qualifying customers, up to
a specified dollar limit, rather than return the checks. A significant increase
in overdraft volume has occurred since this product was introduced. In order to
reduce the risk associated with changing interest rates, the Bank regularly
sells fixed rate real estate mortgage loans on the secondary market. The Bank
recognizes a profit at the time of the sale. In 2002, gains recognized on the
sale of real estate mortgage loans to the secondary market increased $281,000 or
24.2% from 2001. This increase was due to continued low mortgage rates making
refinancing and new home purchases very attractive. Offsetting the increases was
the $283,000 second quarter 2002 loss on viatical insurance contracts.
In 2001, gains recognized on the sale of real estate mortgage loans to the
secondary market increased $628,000 or 117.8% from 2000. In addition, security
gains increased $532,000 during 2001.
In 2000, trust fees, service charges on loans and earnings on life insurance
assets increased but were offset by a decrease in the gains recognized on the
sale of real estate mortgage loans to the secondary market. The Bank increased
its deposit base by 5.2% and generated additional service charges as a result of
the growth. Trust fees increased due to a new fee schedule put in place January
1, 2000.
Security gains of $4,000 and $529,000 were recognized in 2002 and 2001,
respectively. Security losses of $3,000 were recognized on sales of securities
in 2000.
Non-interest expense increased by 10.7% in 2002, 9.0% in 2001 and 8.8% in 2000.
In 2002, the largest increase came in the salaries and employee benefit
category. Over $260,000 more in commissions was paid to mortgage loan
originators based on loan volumes generated for the year. In addition, health
insurance increased $194,000 or 49.8% as insurance premiums increased and the
Bank had more participants in the plan during 2002. The other large increase in
non-interest expense came in the professional and outside services which
increased $374,000. During the fourth quarter of 2002, the Bank hired an outside
consulting firm to review selected areas of the Bank looking for potential cost
savings, revenue enhancements and efficiency measures. The Bank has implemented
a number of
recommendations made by the consulting firm and expects to see benefits to both
efficiency and net income in 2003.
In 2001, salaries and benefit expenditures increased as additional employees
were added in Battle Creek to assist with the commercial and mortgage volumes
projected in this region. In addition, over $100,000 more in commissions were
paid to mortgage loan originators based on loan volumes generated for the year.
Other non interest expenses increased $562,000. $190,000 was charged to earnings
to write down impaired assets from cost to market value. In addition, $220,000
was charged to earnings relating to a potential liability arising out of
litigation. In February of 2002, the Company resolved the litigation resulting
in $60,000 of additional losses to the Company. In February 2003, the Company
received an insurance settlement related to this loss of approximately $150,000,
net of legal fees.
In 2000, the largest increase came in the professional and outside services
category. The Company spent $456,000 in legal and accounting fees in an attempt
to merge with Sturgis Bank & Trust. The merger was called off in October of 2000
after Sturgis Bank and Trust did not obtain a fairness opinion from their
investment advisors. In 2000, salaries and benefit expenditures increased as a
cost of living increase of 2.6% was given to all employees at the beginning of
the year. In addition, the loan department employees hired during 1999 were
employees for the entire year of 2000 adding to the increase.
Income tax expense was $118,000 in 2002, $875,000 in 2001 and $1,179,000 in
2000. Tax-exempt income continues to have a major impact on the Company's tax
expense. The benefit offsetting lower coupon rates on municipal instruments is
the nontaxable feature of the income earned on such instruments. This resulted
in a lower effective tax rate and reduced federal income tax expense by
approximately $305,000 in 2002, $267,000 in 2001 and $288,000 in 2000.
Results of operations can be measured by various ratio analyses. Two widely
recognized performance indicators are the return on equity and the return on
assets. The Company's return on equity was 4.04% in 2002, 10.47% in 2001 and
15.13% in 2000. The return on average assets was .33% in 2002, .90% in 2001 and
1.16% in 2000.
IMPACT OF INFLATION AND CHANGING PRICES
The majority of assets and liabilities of a financial institution are monetary
in nature and therefore differ greatly from most commercial and industrial
companies that have significant investments in fixed assets or inventories.
However, inflation does have an important impact on the growth of total assets
in the banking industry and the resulting need to increase equity capital at
higher than normal rates in order to maintain an appropriate equity-to-assets
ratio. Another significant effect of inflation is on other expenses, which tend
to rise during periods of general inflation.
Management believes the most significant impact on financial results is the
Company's ability to react to changes in interest rates. As discussed
previously, management is attempting to maintain an essentially balanced
position between interest sensitive assets and liabilities in order to protect
against wide interest rate fluctuations.
NONPERFORMING ASSETS
Nonperforming assets include nonaccrual loans, accruing loans past due 90 days
or more, and other real estate which includes foreclosures, deeds in lieu of
foreclosure and real estate in redemption.
A loan generally is classified as nonaccrual when full collectibility of
principal or interest is doubtful or a loan becomes 90 days past due as to
principal or interest, unless management determines that the estimated net
realizable value of the collateral is sufficient to cover the principal balance
and accrued interest. When interest accruals are discontinued, unpaid interest
credited to income in the current year is reversed, and unpaid interest accrued
in prior years is charged to the allowance for loan losses. Nonperforming loans
are returned to performing status when the loan is brought current and has
performed in accordance with contract terms for a period of time.
The following table sets forth the aggregate amount of nonperforming assets in
each of the following categories:
December 31
2002 2001 2000
---- ---- ----
(Dollars in thousands)
Nonaccrual loans:
Commercial, financial and agricultural $ 3,600 $ 1,853 $ 1,759
Real estate mortgage 198 84 -
Installment - - -
--------- --------- ----------
3,798 1,937 1,759
Loans contractually past due 90 days or more:
Commercial, financial and agricultural - 510 123
Real estate mortgage 162 223 277
Installment 9 36 55
--------- --------- ----------
171 769 455
--------- --------- ----------
Total nonperforming loans 3,969 2,706 2,214
Other real estate owned 1,016 1,406 1,415
--------- --------- ----------
Total nonperforming assets $ 4,985 $ 4,112 $ 3,629
========= ========= ==========
Nonperforming loans to year-end loans 1.69% 1.28% 1.03%
======== ======== =========
Nonperforming assets to total assets 1.55% 1.30% 1.20%
======== ======== =========
Nonperforming loans increased in 2002 with the increase coming in nonaccrual
commercial, financial and agricultural loans. A number of loans were added to
nonaccrual status in 2002 as the economy softened and borrowers experienced
financial difficulty.
Nonperforming loans increased in 2001 with the largest increase coming in
commercial, financial and agricultural loans contractually past due 90 days or
more. In 2001, nonaccrual loans were made up of several commercial and
agricultural loans where the borrower experienced severe financial difficulties
and therefore became delinquent. Nonperforming loans are subject to continuous
monitoring by management and are specifically reserved for in the allowance for
loan losses where appropriate. At December 31, 2002, 2001 and 2000, the Company
had loans of $9,473,000, $4,507,000 and $2,733,000, which were considered
impaired. Of these amounts, $3,008,000, $2,097,000 and $2,733,000 are not past
due as of December 31, 2002, 2001 and 2000.
At December 31, 2002, the Company had approximately $5,666,000 in commercial,
financial and agricultural loans for which payments are presently current but
the borrowers are experiencing certain financial and/or operational
difficulties. These loans are subject to frequent management review and their
classification is reviewed on a monthly basis.
In management's evaluation of the loan portfolio risks, any significant future
increases in nonperforming loans is dependent to a large extent on the economic
environment. In a deteriorating or uncertain economy, management applies more
conservative assumptions when assessing the future prospects of borrowers and
when estimating collateral values. This may result in a higher number of loans
being classified as nonperforming.
PROVISION FOR LOAN LOSSES
In 2002, $2,671,000 was recorded as provision for loan losses compared to
$1,250,000 in 2001 and $700,000 in 2000. The provision is charged to income to
bring the allowance for loan losses to a level deemed appropriate by management
based on the factors discussed under "Allowance for Loan Losses" below.
ALLOWANCE FOR LOAN LOSSES
The allowance for loan losses is based on regular, quarterly assessments of the
probable estimated losses inherent in the loan portfolio. The allowance is based
on two principles of accounting, Statement of Financial Accountings Standards
(SFAS) No. 5 "Accounting for Contingencies", and SFAS No. 114, "Accounting by
Creditors for Impairment of a Loan". The methodology used relies on several key
features, including historical loss experience, specific allowances for
identified problem loans and an unallocated allowance.
The historical loss component of the allowance is based on the three and five
year historical loss experience for each loan category. The component may be
adjusted for significant factors that, in management's opinion, will affect the
collectibility of the portfolio. The resulting loss estimate could differ from
the losses actually incurred in the future.
Specific allowances are established in cases where management has identified
significant conditions or circumstances related to a specific loan credit. These
allowances are calculated in accordance with SFAS No. 114.
The unallocated portion of the allowance is based on management's evaluation of
conditions that are not directly measured in the historical loss component or
specific allowances. The evaluation of the inherent loss with respect to these
conditions is subject to a higher degree of uncertainty. The conditions
evaluated in connection with the unallocated allowance include current economic
conditions, delinquency and charge off trends, loan volume, portfolio mix,
concentrations of credit and lending policies, procedures and personnel.
The allowance is maintained at a level, which in management's opinion, is
adequate to absorb probable incurred loan losses in the loan portfolio. While
management uses the best information available to make these estimates, future
adjustments to allowances may be necessary due to economic, operating or
regulatory conditions beyond the Company's control.
The allowance for loan losses was $3,512,000 or 1.50% of loans at December 31,
2002 compared to $2,065,000 or .98% of loans at December 31, 2001. The December
31, 2002 allowance consists of $2,336,000 in the historical loss experience
component and specifically allocated reserves, leaving $1,176,000 unallocated.
This compares to $1,557,000 and $508,000 at December 31, 2001, respectively. The
increase in the historical and specific allocations is attributable to an
increase in the historical loss experience as a result of higher charge offs in
the last few years and higher non performing loans resulting in higher specific
allocations. The increase in the unallocated allowance is the result of a number
of factors including the slowing of the economy, increased layoffs and
unemployment, a change in the mix of our loan portfolio which shows increasing
commercial loans and fewer consumer loans and a higher charge off trend in the
last year than the three to five year historical loss experience component would
utilize and higher levels of nonperforming and impaired loans.
COMMITMENTS AND OFF-BALANCE SHEET RISK
The Bank maintains off balance sheet financial instruments in the normal course
of business to meet the financing needs of its customers. These financial
instruments include commitments to extend credit, letters of credit and standby
letters of credit. Loan commitments to extend credit are agreements to lend to a
customer at any time, as the customer's needs vary, as long as there is no
violation of any condition established in the contract. Letters of credit are
used to facilitate customers' trade transactions. Under standby letters of
credit agreements, the Bank agrees to honor certain commitments in the event
that its customers are unable to do so. Commitments generally have fixed
expiration dates or other termination clauses and may require payment of a fee.
Since many of the commitments are expected to expire without being drawn upon,
the total commitment amounts do not necessarily represent future cash
requirements.
These arrangements have credit risk essentially the same as that involved in
extending loans to customers and are subject to the Bank's normal credit
policies. Collateral generally consists of receivables, inventory and equipment
and is obtained based on management's credit assessment of the customer. These
financial instruments are recorded when they are funded.
The following tables represent the Company's contractual obligations and
commitments at December 31, 2002:
Contractual Obligations: Payments Due By Period
----------------------
Less than 1 -- 3 4 -- 5 after 5
1 year years years years Total
--------- --------- --------- --------- --------
FHLB advances $ 78 $ 20,178 $ 191 $ 553 $ 21,000
Other borrowing 1,606 - - - 1,606
Federal funds purchased 5,000 - - - 5,000
Operating leases 103 103 103 - 309
--------- --------- --------- --------- --------
Totals $ 6,787 $ 20,281 $ 294 $ 553 $ 27,915
Commitments: Payments Due By Period
----------------------
Less than 1 -- 3 4 -- 5 after 5
1 year years years years Total
------ ----- ----- ----- -----
Lines of credit $ 33,843 $ 194 $ 831 $ 3,605 $ 38,473
Letters of credit - - - - -
Standby letters of credit 288 - - - 288
--------- --------- --------- --------- --------
Totals $ 34,131 $ 194 $ 831 $ 3,605 $ 38,761
REGULATORY MATTERS
Representatives of the Office of Financial and Insurance Services (OFIS)
completed an examination at the Company's subsidiary bank using financial
information as of June 30, 2002. The purpose of the examination was to determine
the safety and soundness of the bank.
Examination procedures require individual judgments about a borrower's ability
to repay loans, sufficiency of collateral values and the effects of changing
economic circumstances. These procedures are similar to those employed by the
Company in determining the adequacy of the allowance for loan losses and in
classifying loans. Judgments made by regulatory examiners may differ from those
made by management. The Company's level and classification of identified
potential problem loans was not revised significantly as a result of this
regulatory examination process.
Management and the Board of Directors evaluate existing practices and procedures
on an ongoing basis. In addition, regulators often make recommendations during
the course of their examination that relate to the operations of the Company and
the Bank. As a matter of practice, management and the Board of Directors
consider such recommendations promptly.
NEW ACCOUNTING PRONOUNCEMENTS
New accounting standards for asset retirement obligations, restructuring
activities and exit costs, operating leases, and early extinguishments of debt
were issued in 2002. Management has determined that when the new accounting
standards are adopted in 2003 they will not have a material impact on the
Company's financial condition or results of operations.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
The Company's primary market risk exposure is interest rate risk and liquidity
risk. See Liquidity and Interest Rate Sensitivity above. Business is transacted
in U.S. dollars with no foreign exchange rate risk or any exposure to changes in
commodity prices.
The following tables provide information about the Company's financial
instruments that are sensitive to changes in interest rates as of December 31,
2002 and 2001. The Company had no derivative financial instruments, or trading
portfolio, at either date. The expected maturity date values for loans
receivable, mortgage-backed securities and investment securities were calculated
without adjusting the instrument's contractual maturity date for expectations of
prepayments. Expected maturity date values for interest-bearing core deposits
were not based upon estimates of
the period over which the deposits would be outstanding, but rather the
opportunity for repricing. Similarly, with respect to its variable rate
instruments, the Company believes that repricing dates, as opposed to expected
maturity dates may be more relevant in analyzing the value of such instruments
and are reported as such in the following table. Company borrowings are also
reported based on conversion or repricing dates.
Principal Amount Maturing in:
Fair Value
2003 2004 2005 2006 2007 Thereafter Total 12/31/02
---- ---- ---- ---- ---- ---------- ---- --------
Rate sensitive assets:
Fixed interest rate loan $21,101 $8,522 $8,323 $12,787 $20,358 $1,194 $72,285 $75,201
Average interest rate 7.95% 8.52% 8.45% 7.98% 7.75% 6.72% 7.90%
Variable interest rate loans 57,109 12,704 11,133 19,479 12,180 50,359 162,964 162,964
Average interest rate 5.40 5.62 5.69 5.63 5.73 6.25 5.84
Fixed interest rate securities 16,692 18,788 6,727 2,535 1,703 2,366 48,811 48,811
Average interest rate 4.59 4.29 4.30 4.33 4.52 5.46 4.46
Other interest bearing assets 507 507 507
Average interest rate 1.06 1.06
Rate sensitive liabilities:
Interest bearing checking 101,182 101,182 101,182
Average interest rate 1.26 1.26
Savings 34,978 34,978 34,978
Average interest rate 1.77 1.77
Time deposits 51,741 14,099 13,803 2,214 1,910 83,767 85,419
Average interest rate 2.83 3.15 3.19 3.57 2.95 3.57
Fixed interest rate
borrowings 21,684 88 90 94 97 553 22,606 23,728
Average interest rate 6.37 4.57 4.57 4.57 4.57 4.57 6.29
Principal Amount Maturing in:
Fair Value
2002 2003 2004 2005 2006 Thereafter Total 12/31/01
---- ---- ---- ---- ---- ---------- ---- --------
Rate sensitive assets:
Fixed interest rate loans $11,330 $4,212 $14,555 $7,677 $16,520 $16,747 $71,041 $73,350
Average interest rate 7.44% 9.01% 8.90% 9.25% 8.39% 8.82% 8.46%
Variable interest rate loans 40,421 3,103 5,945 8,167 21,191 62,667 141,494 141,494
Average interest rate 5.66 5.71 5.75 5.84 5.92 7.31 6.65
Fixed interest rate securities 13,152 7,686 16,531 6,298 3,513 10,318 57,498 57,498
Average interest rate 4.66 4.88 4.13 4.32 4.02 4.41 4.43
Variable interest rate securities 4,033 4,033 4,033
Average interest rate
Other interest bearing assets 8,115 8,115 8,115
Average interest rate 1.80 1.80
Rate sensitive liabilities:
Interest bearing checking 104,261 104,261 104,261
Average interest rate .89 .89
Savings 33,129 33,129 33,129
Average interest rate 2.27 2.27
Time deposits 63,633 12,663 4.772 2,104 6 83,178 84,806
Average interest rate 3.99 4.15 4.20 4.21 4.21 3.57
Fixed interest rate
borrowings 23,588 78 88 90 94 650 24,588 25,927
Average interest rate 6.47 4.57 4.57 4.57 4.57 4.57 6.39
MANAGEMENT'S RESPONSIBILITY FOR FINANCIAL INFORMATION
Management of Southern Michigan Bancorp, Inc. has prepared and is responsible
for the accompanying financial statements and for their integrity and
objectivity. In the opinion of management, the financial statements, which
necessarily include amounts based on management's estimates and judgments, have
been prepared in conformity with accounting principles generally accepted in the
United States of America, on a consistent basis. Management also prepared the
other information in the Annual Report and is responsible for its accuracy and
consistency with the financial statements.
The Company maintains a system of internal accounting controls designed to
provide reasonable assurance that assets are safeguarded and that transactions
are executed in accordance with the Company's authorizations and policies.
Further, such a system provides reasonable assurances as to the integrity and
reliability of the financial statements which fairly present financial position
and results of operations in conformity with accounting principles generally
accepted in the United States of America. Internal accounting controls are
augmented by written policies covering standards of personal and business
conduct and an organizational structure providing for division of responsibility
and authority.
Management monitors the effectiveness of and compliance with established control
systems through a continuous program of internal audit and credit examinations
and recommends possible improvements thereto. Management believes that, as of
December 31, 2002, the Company's system of internal controls has prevented or
detected on a timely basis any occurrences that could be material to the
financial statements and that timely corrective actions have been initiated when
appropriate.
The Board of Directors exercises its responsibility for the financial statements
and related information through the Audit Committee, which is composed entirely
of outside directors. The Audit Committee meets regularly with management and
Crowe, Chizek and Company LLP to assess the scope of the annual audit plan and
to review the status of results of audits, including major changes in accounting
policies and reporting practices. Crowe, Chizek and Company LLP has direct and
confidential access to the Audit Committee to discuss the results of their
audits.
John H. Castle
Chief Executive Officer
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 hereunto duly authorized.
SOUTHERN MICHIGAN BANCORP, INC.
(Registrant)
Date: March 10, 2003 /s/ John H. Castle
----------------------------------------
John H. Castle, Chief Executive Officer