1
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
Quarterly Report Pursuant to Section 13 or 15(d)
of The Securities Exchange Act of 1934
For the quarter period ended Sept. 30, 1996 Commission file number 33-20417
-------------- --------
Capital Directions, Inc.
------------------------------------------------------
(Exact name of registrant as specified in its charter)
MICHIGAN 38-2781737
- -------------------------------- ---------------------------------------
(State of other jurisdiction of (I.R.S. Employer Identification Number)
incorporation or organization)
322 South Jefferson St., Mason, Michigan 48854-0130
- ---------------------------------------- ----------
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code: (517) 676-0500
--------------
None
---------------------------------------------------
Former name, former address and former fiscal year,
if changed since last report
Indicate by checkmark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934
during the preceding 12 months (or for such period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes X No
--- ---
As of November 1, 1996, the registrant had outstanding 297,428 shares of common
stock having a par value of $5 per share.
2
CAPITAL DIRECTIONS, INC.
INDEX TO FORM 10-Q
Page
Number
PART I - FINANCIAL INFORMATION
Item 1. Consolidated Balance Sheet
September 30, 1996 and December 31, 1995.......... 1
Consolidated Statement of Income for
Three and Nine month periods ended
September 30, 1996 and 1995........................ 2
Consolidated Statement of Cash Flows
for Nine month periods ended
September 30, 1996 and 1995........................ 3
Changes in Shareholders' Equity for
Nine months ended September 30, 1996............... 4
Notes to interim Consolidated Financial Statements. 5
Item 2. Management's Discussion and Analysis of
Financial Condition and Results of Operations..... 6 - 9
PART II - OTHER INFORMATION
Item 1. Legal Proceedings................................. 10
Item 2. Changes in Securities............................. 10
Item 3. Defaults Upon Senior Securities................... 10
Item 4. Submission of Matters to a Vote of
Security Holders................................. 10
Item 5. Other Information................................. 10
Item 6. Exhibits and Reports on Form 8-K.................. 10
Item 7. Signatures........................................ 11
Index to Exhibits................................. 12
3
PART I
CAPITAL DIRECTIONS, INC.
CONSOLIDATED BALANCE SHEET
--------------------------
(in thousands)
SEPT. 30, DEC. 31
1996 1995
(UNAUDITED) (UNAUDITED)
---------------------------
ASSETS
Cash and non-interest bearing deposits ............ $ 3,010 $ 3,725
Federal funds sold ................................ 0 6,050
------- -------
Total cash and cash equivalents 3,010 9,775
Securities available for sale ....................... 10,759 7,656
Securities held to maturity (fair value of $9,604 as
of Sept. 30, 1996 and $8,261 as of December 31, 1995)
U.S. Government and agencies ...................... 4,050 2,405
State and municipal ............................... 5,423 5,630
Federal Home Loan Bank Stock ........................ 364 364
------- -------
Total securities 20,596 16,055
Loans:
Commercial and agricultural ....................... 4,118 5,869
Installment ....................................... 3,951 5,888
Real estate mortgage .............................. 41,618 37,927
------- -------
Loans 49,687 49,684
Allowance for loan losses ......................... (1,011) (995)
------- -------
Net Loans 48,676 48,689
Premises and equipment, net ......................... 566 649
Accrued income and other assets ..................... 2,810 2,667
------- -------
TOTAL ASSETS $75,658 $77,835
======= =======
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
Deposits:
Non-interest bearing .............................. $ 8,158 $ 8,853
Interest bearing .................................. 54,896 57,355
------- -------
Total Deposits 63,054 66,208
Federal funds purchased.............................. 262 0
Long-term Federal Home Loan Bank borrowings ......... 2,088 1,880
Accrued expense and other liabilities ............... 1,093 1,153
------- -------
Total Liabilities 66,497 69,241
------- -------
Shareholders' Equity:
Common stock: $5 par value, 1,300,000 shares
authorized; 297,428 shares outstanding .......... 1,487 1,487
Additional paid in capital ........................ 3,256 2,559
Retained earnings ................................. 4,433 4,522
Net unrealized gains/(losses) on securities
available for sale, net of tax of ($13) in 1995
and $8 in 1996 ................................... (15) 26
------- -------
Total Shareholders' Equity 9,161 8,594
------- -------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $75,658 $77,835
======= =======
SEE NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
-1-
4
CAPITAL DIRECTIONS, INC.
Consolidated Statement of Income
--------------------------------
(in thousands except per share data)
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30,
1996 1995 1996 1995
(UNAUDITED) (UNAUDITED)
------------------ ------------------
INTEREST AND DIVIDEND INCOME:
Loans, including fees............................. $1,106 $1,186 $3,324 $3,504
Securities:
Taxable........................................ 253 176 665 535
Tax exempt..................................... 64 69 195 187
Dividends on Federal Home Loan Bank stock......... 16 11 118 62
--------- -------- --------- --------
Total interest and dividend income 1,439 1,442 4,302 4,288
INTEREST EXPENSE:
Deposits.......................................... 569 599 1,735 1,793
Short-term borrowings............................. 1 2 1 14
Long-term Federal Home Loan Bank borrowings....... 32 6 97 16
--------- -------- --------- --------
Total interest expense 602 607 1,833 1,823
--------- -------- --------- --------
NET INTEREST INCOME................................ 837 835 2,469 2,465
PROVISION FOR LOAN LOSSES.......................... 0 75 0 129
--------- -------- --------- --------
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES 837 760 2,469 2,336
NON INTEREST INCOME:
Service charges on deposits....................... 65 68 203 213
Investment commission fees........................ 15 117 139 231
Other income...................................... 62 64 186 238
Gain on sale of loans............................. 34 1 34 1
Gain on sale of land.............................. 0 193 0 193
--------- -------- --------- --------
Total Non Interest Income 176 443 562 876
NON INTEREST EXPENSE:
Salaries and employee benefits.................... 309 356 967 986
Premises and equipment............................ 98 100 292 300
F.D.I.C. insurance assessment..................... 1 -12 2 70
Investment sales expenses......................... 24 97 147 214
Other operating expenses.......................... 139 136 426 440
--------- -------- --------- --------
Total Non Interest Expense 571 677 1,834 2,010
--------- -------- --------- --------
INCOME BEFORE FEDERAL INCOME TAXES................. 442 526 1,197 1,202
INCOME TAX EXPENSE................................. 129 158 339 334
--------- -------- --------- --------
NET INCOME......................................... $313 $368 $858 $868
========= ======== ========= ========
Average common shares outstanding 297,428 297,428 297,428 297,428
Earnings per common share $1.05 $1.24 $2.88 $2.92
Dividends per share of
common stock, declared .30 .27 .84 .77
SEE NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
-2-
5
CAPITAL DIRECTIONS, INC.
CONSOLIDATED STATEMENT OF CASH FLOWS
(IN THOUSANDS)
NINE MONTHS ENDED
SEPT 30,
1996 1995
(UNAUDITED)
-----------------
Net Cash From Operating Activities................. $ 896 $ 1,546
-------- --------
Cash Flows From Investing Activities
Proceeds from maturities of securities........... 3,038 2,055
Principal payments on securities................. 774 417
Purchase of securities........................... (8,236) (1,374)
Net (increase) decrease in loans................. (13) 24
Property and equipment expenditures.............. (28) (14)
-------- --------
Net Cash From Investing Activities................. (4,465) 1,108
-------- --------
Cash Flows From Financing Activities
Net decrease in deposits......................... (3,154) (4,388)
Increase in long-term borrowing.................. 208 400
Dividends paid................................... (250) (229)
-------- --------
Net Cash From Financing Activities................. (3,196) (4,217)
-------- --------
Net Change in Cash and Cash Equivalents............ (6,765) (1,563)
Cash and cash equivalents at beginning of year... 9,775 4,020
-------- --------
Cash and cash equivalents September 30........... $ 3,010 $ 2,457
======== ========
Supplemental Disclosures of Cash Flow Information
Cash Paid During the Year For
Interest....................................... $ 1,874 $ 1,815
Income Taxes - Federal......................... $ 424 $ 252
SEE NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
-3-
6
CAPITAL DIRECTIONS, INC.
CONSOLIDATED STATEMENT OF
CHANGES IN SHAREHOLDERS' EQUITY
FOR NINE MONTHS ENDED SEPTEMBER 30, 1996
(IN THOUSANDS)
BALANCE - JANUARY 1, 1996................................... $8,594
Net Income through September 30............................ 858
Net change in unrealized gain/(loss) on securities
available for sale, net of tax of $21..................... (41)
Cash dividends through June 30 ($ .84 per share)........... (250)
------
BALANCE - SEPTEMBER 30,..................................... $9,161
======
SEE NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
-4-
7
CAPITAL DIRECTIONS, INC.
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
1. In the opinion of management of the Registrant, the accompanying
consolidated financial statements contain all adjustments (consisting only
of normal recurring items) necessary to present fairly the consolidated
financial position of the Registrant as of September 30, 1996 and December
31, 1995, the results of operations for the three and nine month periods
ended September 30, 1996 and 1995, the results of cash flows for the nine
month periods ended September 30, 1996 and 1995, and the change in
shareholders' equity for the nine month period ended September 30, 1996.
2. The results of the operations for the nine months ended September
30, 1996 are not necessarily indicative of the results to be expected for
the full year.
3. The accompanying unaudited consolidated financial statements should be read
in conjunction with the notes to consolidated financial statements contained
the 1995 Annual Report.
4. Management determines the adequacy of the allowance for loan losses based on
an evaluation of the loan portfolio, recent loss experience, current
economic conditions and other pertinent factors. Non-performing loans,
which includes loans contractually past due ninety days or more, loans
accounted for on a non-accrual basis and loans whose terms have been
renegotiated to provide a reduction or deferral of interest or principal
because of deterioration in the financial position of the borrower, amounted
to $285,000 at September 30, 1996 and $266,000 at December 31, 1995,
summarized as follows:
Sept 30, December 31,
Non-performing loans 1996 1995
--------------------------------------- --------- ------------
Non-accrual............................ $ 50,000 17,000
90 days or more past due............... 180,000 191,000
Renegotiated........................... 55,000 58,000
-------- --------
Total.................................. $285,000 $266,000
======== ========
The renegotiated loans are all in compliance with the modified terms for
both periods. As of September 30, 1996 in accordance with SFAS No. 114, as
ammended (Accounting by Creditors for Impairment of a loan), and as the
registrant has defined in the 1995 annual report there were no loans
considered impaired.
5. A summary of the activity in the allowance for loan losses for the
six months ended September 30, follows:
1996 1995
(In Thousands)
Balance - Beginning of period............... $ 995 $ 792
Provision charged to operating expense...... 0 129
Loans charged-off........................... (44) (8)
Recoveries.................................. 60 38
------ -----
Balance - end of period.................... $1,011 $ 951
====== =====
6. The provision for income taxes represents federal income tax expense
calculated using annualized rates on taxable income generated during the
respective periods.
-5-
8
ITEM 2 MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of financial condition and results
of operations provide additional information to assess the consolidated
financial statements of the Registrant and its wholly-owned subsidiaries. The
discussion should be read in conjunction with those statements.
The Company is not aware of any market or institutional trends, events, or
circumstances that will have or are reasonably likely to have a material effect
on liquidity, capital resources, or results of operations except as discussed
herein. Also, the Company is not aware of any current recommendations by
regulatory authorities which will have such effect if implemented.
FINANCIAL CONDITION
Earning assets for the first nine months of 1996 were $1,030,000 higher
than the same period in 1995.
Average loan outstandings declined due to paydowns on several commercial
loan participations and a strategy to require loans, identified as showing signs
of trouble, to seek other funding sources. Due to the high costs associated
with the servicing of the student loan portfolio, a long term strategic decision
to exit this line of business was implemented. Taking these strategic actions
will maintain high credit standards and insure the long term profitability of
the Bank. The Commercial Loan Department reports $2,750,000 of approved, but
yet unfunded commitments.
Management feels the current level of allowance for loan losses is very
strong. At September 30, 1996, the allowance for loan losses was equal to
2.03% of total loans outstanding compared to 1.85% at September 30, 1995 and
2.00% at December 31, 1995.
The tax equivalent net interest margin was 4.92% and 4.98% for the first
nine months of 1996 and 1995, respectively. This retention of margin is a
result of the average yield on interest earning assets being 8.44% for the
first nine months of 1996 compared to 8.54% for the same period in 1995; and
the yield on average funding being 3.71% for the first nine months of 1996
compared to 3.70% for the same period in 1995. The volume increase in earning
assets helped maintain net interest income.
Current funding strategy is to maintain long term funding through Federal
Home Loan Bank borrowings. The average Federal Home Loan Bank borrowing is
$1,640,000 higher during the first nine months of 1996, compared to the same
period in 1995. Management has matched these funds to like term earning
assets. Tracking of deposit outflow continues to show a customer base shift
toward higher risk, uninsured, non bank investments. This shift is consistent
with reported national trends and is the major cause of lack of growth in bank
deposits.
RESULTS OF OPERATIONS
Net income for the nine month period ended September 30, 1996 was
$858,000, or $2.88 per share compared to earnings of $868,000, or $2.92 per
share for the same period in 1995.
The changes in margin and volume, as discussed earlier, resulted in a
$4,000 increase in net interest income for the first nine months of 1996
compared to the same period in 1995. The decrease in the provision for loan
losses is a result of the strong Allowance for loan losses and the continued
excellent performance of the loan portfolio.
-6-
9
Monex Investment Company, Inc. had a loss of $5,000 during the first nine
months of 1996 compared to a profit of $11,000 for the same period in 1995. The
decrease of $314,000 in non interest income for the first nine months of 1996
is due primarily to the gain on sale of vacant land in the third quarter of
1995 as discussed in the annual report and the decrease in Investment
commission fees due to a decline in sales of mutual funds and annuities.
The decrease of $176,000 in non interest expenses is primarily due to a
reduction in the F.D.I.C. premium and the Investment commission fee expenses.
The decrease in other operating expense is due to a general decline and is
spread over several areas.
LIQUIDITY AND INTEREST RATE SENSITIVITY
Management uses Federal Funds sold and purchased as its principal source
of liquidity. Other sources of liquidity include internally generated cash
flow such as: repayments and maturities of loans; investments; and borrowings
and growth in core deposits. The Bank also uses the Federal Home Loan Bank
system as a source of funding. It provides a possible lower cost for credit
services and another tool to help manage interest rate risk and source of
liquidity. Management feels adequate sources for liquidity are available.
Interest rate sensitivity management seeks to maximize net interest
margins through periods of changing interest rates. The Bank develops
strategies to assure desired levels of interest sensitive assets and interest
bearing liabilities mature or reprice within selected time frames. Strategies
include the use of variable rate loan products as well as managing deposit
accounts and maturities in the investment portfolio. The following chart, using
recommended regulatory standards, reflects "the rate sensitive position" or the
difference between loans and investments, and liabilities that mature or
reprice within the next year and beyond. The financial industry has generally
referred to this difference as "GAP" and its handling as "GAP Management." At
September 30, 1996, the percentage of rate sensitive assets to rate sensitive
liabilities within a one-year time horizon was 88% compared to 112% at December
31, 1995.
The chart shows a liability sensitive position of $5,179 thousand, which
indicates higher net interest income may be earned if interest rates fall
during the period. Due to the limitations of GAP analysis, modeling is also
used to enhance measurement and control.
-7-
10
MASON STATE BANK GAP OR INTEREST RATE RISK EXPOSURE MEASUREMENTS AS OF 09/30/96
ASSETS SUBJECT TO INTEREST RATE
ADJUSTMENT WITHIN TIME HORIZON
TIME HORIZONS
IMMEDIATE AND GREATER THAN 30 DAYS
TYPE OF ASSET: LESS THAN 30 DAYS LESS THAN 90 DAYS 2ND QUARTER 3RD QUARTER 4TH QUARTER
============== ================= ================= =============== =============== ================
TOTAL COM. LOANS 6,470 9.55% 776 7.55% 210 7.34% 635 7.82% 349 8.76%
TOTAL CONSUMER LOANS 513 8.80% 400 10.11% 600 10.11% 600 10.11% 600 10.11%
CONSUMER RUNOFF OFFSET
TOTAL REV. CREDIT 3,661 9.76% 0 .00% 0 .00% 0 .00% 0 .00%
TOTAL MTGE. LOANS 820 8.29% 2,556 8.34% 3,045 8.19% 4,003 8.11% 4,679 8.29%
MORTGAGE RUNOFF OFFSET
TOTAL OTHER MTGES. 165 9.92% 389 8.61% 126 7.22% 126 7.22% 126 7.22%
RESERVE FOR LN. LOSS 0 .00% 0 .00% 0 .00% 0 .00% 0 .00%
------- ------ ------- ----- ------- ----- ------- ----- ------- ------
TOTAL LOANS 11,629 9.50% 4,121 8.39% 3,981 8.40% 5,364 8.28% 5,754 8.49%
INVESTMENTS-MUNI'S 0 .00% 40 8.03% 102 5.68% 323 5.83% 478 6.95%
FED FUNDS 138 5.13% 0 .00% 0 .00% 0 .00% 0 .00%
CORPORATES 500 5.27% 0 .00% 499 5.97% 501 5.14% 0 .00%
MTG. BACKED PAYDOWNS 67 6.26% 133 6.26% 200 6.26% 200 6.26% 200 6.26%
INVEST-CMO'S FLOAT 117 6.43% 0 .00% 0 .00% 0 .00% 0 .00%
INVESTMENTS-ARM'S 345 7.81% 0 .00% 141 7.73% 373 7.25% 2,106 6.84%
INVESTMENTS-GOVT'S 368 7.25% 0 .00% 832 7.71% 0 .00% 0 .00%
------- ------ ------- ----- ------- ----- ------- ----- ------- ------
TOTAL INVESTMENTS 1,535 6.43% 173 6.67% 1,774 6.94% 1,397 6.02% 2,784 6.82%
TOTAL EARNING ASSETS 13,164 9.14% 4,294 8.32% 5,755 7.95% 6,761 7.81% 8,538 7.94%
NON-EARNING ASSETS 0 .00% 0 .00% 0 .00% 0 .00% 0 .00%
------- ------ ------- ----- ------- ----- ------- ----- ------- ------
TOTAL ASSETS 13,164 9.14% 4,294 8.32% 5,755 7.95% 6,761 7.81% 8,538 7.94%
ASSETS SUBJECT TO INTEREST RATE
ADJUSTMENT WITHIN TIME HORIZON
TIME HORIZONS
TYPE OF ASSET: ANNUAL TOTAL 1 - 3 YEARS 3 - 5 YEARS OVER 5 YEARS GRAND TOTAL
============== ================ ================ =============== =============== ================
TOTAL COM. LOANS 8,440 9.15% 3,476 8.60% 1,812 9.23% 1,944 9.07% 15,672 9.03%
TOTAL CONSUMER LOANS 2,713 9.86% 2,166 10.31% 1,268 10.31% 0 .00% 6,147 10.11%
CONSUMER RUNOFF OFFSET -2,400 10.11%
TOTAL REV. CREDIT 3,661 9.76% 0 .00% 0 .00% 0 .00% 3,661 9.76%
TOTAL MTGE. LOANS 15,103 8.23% 2,528 8.91% 1,255 9.27% 10,742 7.94% 29,628 8.23%
MORTGAGE RUNOFF OFFSET -4,000 8.24%
TOTAL OTHER MTGES. 932 8.28% 0 .00% 0 .00% 47 4.00% 979 8.07%
RESERVE FOR LN. LOSS 0 .00% 0 .00% 0 .00% 0 .00% -1,011 .00%
------- ------ ------- ------ ------- ------ ------- ----- ------- ------
TOTAL LOANS 30,849 8.81% 8,170 9.15% 4,335 9.56% 12,733 8.10% 48,676 8.92%
INVESTMENTS-MUNI'S 943 6.47% 1,794 7.54% 645 7.55% 2,041 7.38% 5,423 7.30%
FED FUNDS 138 5.12% 0 .00% 0 .00% 0 .00% 138 5.12%
CORPORATES 1,500 5.46% 3,122 6.09% 1,379 6.87% 0 .00% 6,001 6.11%
MTG. BACKED PAYDOWNS 800 6.26% 0 6.26%
INVEST-CMO'S FLOAT 117 6.43% 0 .00% 0 .00% 0 .00% 117 6.43%
INVESTMENTS-ARM'S 2,965 7.05% 0 .00% 0 .00% 0 .00% 2,965 7.05%
INVESTMENTS-GOVT'S 1,200 7.57% 2,530 6.48% 560 6.34% 1,679 6.85% 5,969 6.79%
------- ------ ------- ------ ------- ------ ------- ----- ------- ------
TOTAL INVESTMENTS 7,663 6.62% 7,446 6.57% 2,584 6.92% 3,720 7.14% 20,613 6.75%
TOTAL EARNING ASSETS 38,512 8.37% 15,616 7.92% 6,919 8.57% 16,453 7.88% 69,289 8.27%
NON-EARNING ASSETS 0 .00% 0 .00% 0 .00% 0 .00% 6,303 .00%
------- ------ ------- ------ ------- ------ ------- ----- ------- ------
TOTAL ASSETS 38,512 8.37% 15,616 7.92% 6,919 8.57% 16,453 7.88% 75,592 7.58%
LIABILITIES SUBJECT TO INTEREST
RATE ADJUSTMENT WITHIN TIME HORIZON
IMMEDIATE AND GREATER THAN 30 DAYS
TYPE OF LIABILITY: LESS THAN 30 DAYS LESS THAN 90 DAYS 2ND QUARTER 3RD QUARTER 4TH QUARTER
================== ================= ================= =============== =============== ================
NON-INT. BEARING DDA 410 .00% 820 .00% 1,230 .00% 1,230 .00% 1,230 .00%
NOW ACCOUNTS 285 2.00% 553 2.00% 1,257 2.00% 1,676 2.00% 1,676 2.00%
NEGOTIATED NOW 1 3.75% 1 3.75% 0 .00% 0 .00% 0 .00%
MONEY MARKET SAVINGS 1,537 3.35% 2,972 3.35% 3,895 3.35% 922 3.35% 922 3.35%
------- ------ ------- ----- ------- ----- ------- ----- ------- ------
TOTAL DDA ACCOUNTS 2,233 2.56% 4,346 2.55% 6,381 2.44% 3,828 1.68% 3,828 1.68%
TOTAL SAVINGS ACCTS. 653 2.23% 937 2.23% 1,651 3.13% 2,037 3.00% 2,038 3.00%
TOTAL COD 4,854 5.30% 1,778 5.00% 3,260 4.81% 3,389 5.46% 1,816 5.73%
FED FUNDS & OTHER 400 5.38% 176 6.21% 85 5.79% 0 .00% 0 .00%
------- ------ ------- ----- ------- ----- ------- ----- ------- ------
TOTAL DEPOSITS 8,140 4.31% 7,237 3.20% 11,378 3.24% 9,254 3.36% 7,682 2.99%
OTHER LIABILITIES 0 .00% 0 .00% 0 .00% 0 .00% 0 .00%
------- ------ ------- ----- ------- ----- ------- ----- ------- ------
TOTAL LIABILITIES 8,140 4.31% 7,237 3.20% 11,378 3.24% 9,254 3.36% 7,682 2.99%
TOTAL CAPITAL 0 .00% 0 .00% 0 .00% 0 .00% 0 .00%
------- ------ ------- ----- ------- ----- ------- ----- ------- ------
TOTAL LIAB. & CAP. 8,140 4.31% 7,237 3.20% 11,378 3.24% 9,254 3.36% 7,682 2.99%
------- ------ ------- ----- ------- ----- ------- ----- ------- ------
GAP FIGURES 5,024 -2,943 -5,623 -2,493 856
CUMMULATIVE GAP 5,024 2,081 -3,542 -6,035 -5,179
NET POSITION AS
A % OF TOTAL ASSETS 6.65% 2.75% -4.69% -7.98% -6.85%
RSA AS A % OF RSL 161.72% 113.53% 86.76% 83.24% 88.15%
LIABILITIES SUBJECT TO INTEREST
RATE ADJUSTMENT WITHIN TIME HORIZON
TYPE OF LIABILITY: ANNUAL TOTAL 1 - 3 YEARS 3 - 5 YEARS OVER 5 YEARS GRAND TOTAL
================== ================ ================ =============== =============== ================
NON-INT. BEARING DDA 4,919 .00% 3,279 .00% 0 .00% 0 .00% 8,198 .00%
NOW ACCOUNTS 5,448 1.95% 2,095 2.00% 838 2.00% 0 .00% 8,381 1.97%
NEGOTIATED NOW 2 3.75% 0 .00% 0 .00% 0 .00% 2 3.75%
MONEY MARKET SAVINGS 10,249 3.35% 0 .00% 0 .00% 0 .00% 10,249 3.35%
------- ------ ------- ------ ------- ------ ------- ----- ------- ------
TOTAL DDA ACCOUNTS 20,617 2.19% 5,374 .78% 838 2.00% 0 .00% 26,830 1.89%
TOTAL SAVINGS ACCTS. 7,316 2.86% 2,946 3.63% 1,740 4.23% 0 .00% 12,002 3.25%
TOTAL COD 15,097 5.25% 8,213 6.17% 920 5.75% 0 .00% 24,230 5.58%
FED FUNDS & OTHER 661 5.65% 428 6.10% 473 6.10% 926 6.10% 2,488 5.98%
------- ------ ------- ------ ------- ------ ------- ----- ------- ------
TOTAL DEPOSITS 43,691 3.41% 16,962 4.02% 3,971 4.33% 926 6.10% 65,550 3.66%
OTHER LIABILITIES 0 .00% 0 .00% 0 .00% 0 .00% 1,102 .00%
------- ------ ------- ------ ------- ------ ------- ----- ------- ------
TOTAL LIABILITIES 43,691 3.41% 16,962 4.02% 3,971 4.33% 926 6.10% 66,652 3.60%
TOTAL CAPITAL 0 .00% 0 .00% 0 .00% 8,940 .00% 8,940 .00%
------- ------ ------- ------ ------- ------ ------- ----- ------- ------
TOTAL LIAB. & CAP. 43,691 3.41% 16,962 4.02% 3,971 4.33% 9,866 .57% 75,592 3.17%
------- ------ ------- ------ ------- ------ ------- ----- ------- ------
GAP FIGURES -5,179 -1,346 2,948 6,587 0
CUMMULATIVE GAP -6,525 -3,577 3,010
NET POSITION AS
A % OF TOTAL ASSETS -6.85% -8.63% -4.73% 3.98%
RSA AS A % OF RSL 88.15% 89.24% 94.46% 104.04%
-8-
11
CAPITAL RESOURCES
The adequacy of the Corporation's capital is reviewed regularly to ensure
that sufficient capital is available to meet current and future funding needs
and comply with regulatory requirements. Shareholders' equity increased
$608,000 or 7.10% to $9,176,000 at September 30, 1996, which represents 12.13%
of total assets. This figure does not include the $15,000, net of tax in net
unrealized loss on available for sale securities. At December 31, 1995, the
ratio of shareholder's equity to total assets was 11.01%. The "risk-based"
capital to asset ratio, as established by the regulatory authorities was 19.35%
as of September 30, 1996 compared to 18.01% at December 31, 1995 as shown
below.
Actual Required Excess
----------- ----------- -----------
Amount % Amount % Amount %
----------- ----------- -----------
Risked-Based Capital
September 30, 1996 $9,242,000 19.35 $3,821,000 8.00 $5,241,000 11.35
Management does not feel that future rate changes will have a material
impact on our capital adequacy. Management feels that capital and
shareholders' equity is and will remain adequate for 1996.
FEDERAL INCOME TAXES
The provision for Federal income taxes for the six month periods ended
September 30, 1996 and 1995 totaled $339,000 and $334,000 respectively. This
increase in taxes is primarily reflective of the increased taxable earnings
over these periods.
OTHER MATTERS
The Company adopted the Statement of Financial Accounting Standards No.
122 "Accounting for Mortgage Servicing Rights" January 1, 1996. This statement
provides guidance on accounting for originated mortgage servicing rights and
purchased mortgage servicing rights related to normal servicing. This standard
has not had nor is expected to have a material impact on the operations of the
Company.
-9-
12
PART II
Item 1. Legal Proceedings
There are no material pending legal proceedings to which the Registrant or
its subsidiaries, is a party or which any of its property is subject, except
for proceedings which arise in the ordinary course of business. In the opinion
of management, pending legal proceedings will not have a material effect on the
consolidated financial statements of the Registrant or its subsidiaries as of
and for the period ended September 30, 1996.
Item 2. Changes in Securities
There have been no changes in the Registrant's securities which would
cause any shareholder's rights to be materially modified, limited or qualified.
Item 3. Defaults Upon Senior Securities
There have been no defaults involving senior securities on the part of the
Registrant.
Item 4. Submission of Matters to a Vote of Security Holders
There have been no matters submitted to a vote of the Registrant's
security holders.
Item 5. Other Information
None.
Item 6. Exhibits and Reports on Form 8-K
1. Exhibits required by Item 601 of Regulation S-K
See Index to Exhibits on page 12.
2. Reports on Form 8-K.
No reports on Form 8-K were filed for the three months ended September
30, 1996.
-10-
13
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
CAPITAL DIRECTIONS, INC.
Date November 02, 1996 By: /s/ Timothy Gaylord
----------------- ----------------------------------
Timothy Gaylord
President
Date November 02, 1996 By: /s/ Robert G. Kennedy
----------------- ----------------------------------
Robert G. Kennedy
Treasurer
-11-
14
INDEX TO EXHIBITS
The following exhibits are filed or incorporated by reference as part of this
report:
2 Plan of Acquisition, Reorganization, Arrangement, Liquidation or Succession -
Consolidation Agreement included in Amendment No. 1 to Form S-4
Registration Statement No. 33-20417
4 Instruments Defining the Rights of Security Holders, Including Indentures -
Not applicable
11 Statement Regarding Computation of Per Share Earnings -
Not applicable
15 Letter Regarding Unaudited Interim Financial Information -
Not applicable
18 Letter Regarding Change in Accounting Principals -
Not applicable
19 Previous Unfiled Documents - Not applicable
20 Report Furnished to Security Holders - Not applicable
23 Published Report Regarding Matters Submitted to Vote of
Security Holders - Not applicable
24 Consents of Experts and Counsel - Not applicable
25 Power of Attorney - Not applicable
27 Financial Data Schedule - filed herewith
28 Additional Exhibits - Not applicable
-12-