-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, L01R6+/XY5IO5KpGOm0PGL8acYSuIyLCrhBOnA0qnn7dK7dV4jPgWRf51gau4MJI nxjjYcbQZRMMT41BnwDDcg== 0000930661-97-001130.txt : 19970505 0000930661-97-001130.hdr.sgml : 19970505 ACCESSION NUMBER: 0000930661-97-001130 CONFORMED SUBMISSION TYPE: 10-Q PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 19970331 FILED AS OF DATE: 19970502 SROS: NASD FILER: COMPANY DATA: COMPANY CONFORMED NAME: SUMMIT BANCSHARES INC /TX/ CENTRAL INDEX KEY: 0000745344 STANDARD INDUSTRIAL CLASSIFICATION: NATIONAL COMMERCIAL BANKS [6021] IRS NUMBER: 751694807 STATE OF INCORPORATION: CA FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-Q SEC ACT: 1934 Act SEC FILE NUMBER: 000-11986 FILM NUMBER: 97594301 BUSINESS ADDRESS: STREET 1: 1300 SUMMIT AVE CITY: FORT WORTH STATE: TX ZIP: 76102 BUSINESS PHONE: 8173368383 MAIL ADDRESS: STREET 1: 1300 SUMMIT AVENUE CITY: FORT WORTH STATE: TX ZIP: 76102 10-Q 1 FORM 10-Q SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 FORM 10-Q Mark One [X] Quarterly report pursuant to section 13 or 15(d) of the Securities Exchange Act of 1934 For the quarterly period ended March 31, 1997; or [_] Transition report pursuant to section 13 or 15(d) of the Securities Exchange Act of 1934 For the Transition period from to . COMMISSION FILE NUMBER 0-11986 SUMMIT BANCSHARES, INC. ------------------------------------------------------ (Exact name of registrant as specified in its charter) TEXAS 75-1694807 - ------------------------ -------------------------- (State of Incorporation) (I.R.S. Employer Identification No.) 1300 SUMMIT AVENUE, FORT WORTH, TEXAS 76102 ------------------------------------------- (Address of principal executive offices) (817) 336-6817 ---------------------------------------------------- (Registrant's telephone number, including area code) NO CHANGE --------------------------------------------------- (Former name, former address and former fiscal year if changed since last report) Indicate by check mark 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 shorter 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 --- --- The number of shares of common stock, $1.25 par value, outstanding at March 31, 1997 was 3,235,636 shares. SUMMIT BANCSHARES, INC. INDEX PART I - FINANCIAL INFORMATION PAGE NO. Item 1. Financial Statements Consolidated Balance Sheets at March 31, 1997 and 1996 and at December 31, 1996 4 Consolidated Statements of Income for the Three Months Ended March 31, 1997 and 1996 and for the Year Ended December 31, 1996 5 Consolidated Statements of Changes in Shareholders' Equity for the Three Months Ended March 31, 1997 and 1996 and for the Year Ended December 31, 1996 6 Consolidated Statements of Cash Flows for the Three Months Ended March 31, 1997 and 1996 and for the Year Ended December 31, 1996 7-8 Notes to Consolidated Financial Statements for the Three Months Ended March 31, 1997 and 1996 and for the Year Ended December 31, 1996 9-20 The March 31, 1997 and 1996 and the December 31, 1996 financial statements included herein are unaudited; however, such information reflects all adjustments (consisting solely of normal recurring adjustments), which are, in the opinion of management of the registrant, necessary to a fair statement of the results for the interim periods. Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations for the Three Months Ended March 31, 1997 and 1996 21-26 PART II - OTHER INFORMATION Item 1. Legal Proceedings Item 2. Change in Securities Item 3. Defaults Upon Senior Securities Item 4. Submission of Matters to a Vote of Security Holders Item 5. Other Information Item 6. Exhibits and Reports on Form 8-K PART I - FINANCIAL INFORMATION Item 1 - Financial Statements - ----------------------------- SUMMIT BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS
(Unaudited) (Unaudited) March 31, December 31, ---------------------- 1997 1996 1996 ---------- ---------- ------------- ASSETS (In Thousands) CASH AND DUE FROM BANKS - NOTE 1 $ 25,362 $ 23,224 $ 28,339 FEDERAL FUNDS SOLD 20,545 24,355 20,350 INVESTMENT SECURITIES - NOTE 2 Securities Available-for-Sale, at fair value 60,630 54,830 58,576 Securities Held-to-Maturity, at cost (fair value of 55,431 68,113 58,437 $55,220,000, $68,018,000, and $58,629,000 March 31, 1997 and 1996 and December 31, 1996, respectively) LOANS - NOTE 3 Loans, Net of Unearned Discount 232,363 188,953 220,006 Allowance for Loan Losses (3,327) (2,653) (2,972) -------- -------- -------- LOANS, NET 229,036 186,300 217,034 PREMISES AND EQUIPMENT - NOTE 4 7,032 7,387 7,105 ACCRUED INCOME RECEIVABLE 3,143 3,285 3,189 OTHER REAL ESTATE - NOTE 5 163 110 166 OTHER ASSETS 2,148 1,372 2,052 -------- -------- -------- TOTAL ASSETS $403,490 $368,976 $395,248 ======== ======== ======== LIABILITIES AND SHAREHOLDERS' EQUITY DEPOSITS - NOTE 6 Noninterest-Bearing Demand $ 97,970 $ 89,119 $103,695 Interest-Bearing 256,488 234,697 241,328 -------- -------- -------- TOTAL DEPOSITS 354,458 323,816 345,023 SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE - NOTE 7 10,687 12,199 13,209 ACCRUED INTEREST PAYABLE 573 605 638 OTHER LIABILITIES 1,551 1,350 1,298 -------- -------- -------- TOTAL LIABILITIES 367,269 337,970 360,168 -------- -------- -------- COMMITMENTS AND CONTINGENCIES - NOTE 11 SHAREHOLDERS' EQUITY - NOTES 12, 14 AND 18 Common Stock - $1.25 Par Value; 20,000,000 shares authorized; 3,235,636, 3,156,386 and 3,233,036 shares issued and outstanding at March 31, 1997 and 1996 and at December 31, 1996, respectively 4,045 3,945 4,041 Capital Surplus 4,179 4,119 4,167 Retained Earnings 28,024 22,809 26,644 Unrealized Gain (Loss) on Investment Securities Available for Sale, Net of Tax (27) 133 228 -------- -------- -------- TOTAL SHAREHOLDERS' EQUITY 36,221 31,006 35,080 -------- -------- -------- TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $403,490 $368,976 $395,248 ======== ======== ========
The accompanying Notes should be read with these financial statements. 4 SUMMIT BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF INCOME
(Unaudited) (Unaudited) For the Three Months Ended March 31, Year Ended December 31, ------------------------------------- 1997 1996 1996 ------------------------------------- ------------------------ (In Thousands, Except Per Share Data) INTEREST INCOME Interest and Fees on Loans $5,384 $4,433 $19,274 Interest and Dividends on Investment Securities: Taxable 1,736 1,790 7,405 Exempt from Federal Income Taxes 3 1 1 Interest on Federal Funds Sold 203 274 897 ------ ------ ------- TOTAL INTEREST INCOME 7,326 6,498 27,577 ------ ------ ------- INTEREST EXPENSE Interest on Deposits 2,410 2,246 9,243 Interest on Securities Sold Under Agreements to Repurchase 130 117 528 ------ ------ ------- TOTAL INTEREST EXPENSE 2,540 2,363 9,771 ------ ------ ------- NET INTEREST INCOME 4,786 4,135 17,806 LESS: PROVISION FOR LOAN LOSSES - NOTE 3 155 124 819 ------ ------ ------- NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES 4,631 4,011 16,987 ------ ------ ------- NON-INTEREST INCOME Service Charges and Fees on Deposits 437 385 1,645 Gain (Loss) on Sale of Investment Securities -0- 3 (14) Other Income 325 341 1,345 ------ ------ ------- TOTAL NON-INTEREST INCOME 762 729 2,976 ------ ------ ------- NON-INTEREST EXPENSE Salaries and Employee Benefits 1,747 1,655 6,753 Occupancy Expense - Net 197 180 772 Furniture and Equipment Expense 211 197 800 Other Real Estate Owned Expense - Net (3) (5) 10 Other Expense 694 751 2,582 ------ ------ ------- TOTAL NON-INTEREST EXPENSE 2,846 2,778 10,917 ------ ------ ------- INCOME BEFORE INCOME TAXES 2,547 1,962 9,046 APPLICABLE INCOME TAXES - NOTE 9 875 677 3,103 ------ ------ ------- NET INCOME $1,672 $1,285 $ 5,943 ====== ====== ======= NET INCOME PER SHARE - NOTE 14 $.52 $.41 $1.86 ====== ====== =======
The accompanying Notes should be read with these financial statements. 5 SUMMIT BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY FOR THE THREE MONTHS ENDED MARCH 31, 1997 AND 1996 AND FOR THE YEAR ENDED DECEMBER 31, 1996 (Unaudited)
Unrealized Common Stock Gain (Loss) ---------------------- Capital Retained on Investment Treasury Shares Amount Surplus Earnings Securities-Net Stock Total ------------ -------- ------- -------- -------------- -------- --------- (Dollars in Thousands, Except Per Share Data) BALANCE AT JANUARY 1, 1996 $3,149,886 $3,937 $4,109 $21,745 $ 334 $ -0- $30,125 Net Income for the Three Months Ended March 31, 1996 1,285 1,285 Stock Options Exercised 6,500 8 10 18 Cash Dividend $.07 Per Share (221) (221) Securities Available-for- Sale Adjustment (201) (201) ---------- ------ ------ ------- ----- ----- ------- BALANCE AT MARCH 31, 1996 3,156,386 3,945 4,119 22,809 133 -0- 31,006 Net Income for the Nine Months Ended December 31, 1996 4,658 4,658 Stock Options Exercised 85,650 107 48 155 Purchases of Stock Held in Treasury (157) (157) Retirement of Stock Held In Treasury (9,000) (11) (146) 157 -0- Cash Dividend $.21 Per Share (677) (677) Securities Available-for- Sale Adjustment 95 95 ---------- ------ ------ ------- ----- ----- ------- BALANCE AT DECEMBER 31, 1996 3,233,036 4,041 4,167 26,644 228 -0- 35,080 Net Income for the Three Months Ended March 31, 1997 1,672 1,672 Stock Options Exercised 2,600 4 12 16 Cash Dividend $.09 Per Share (292) (292) Securities Available-for- Sale Adjustment (255) (255) ---------- ------ ------ ------- ----- ----- ------- BALANCE AT MARCH 31, 1997 3,235,636 $4,045 $4,179 $28,024 $ (27) $ -0- $36,221 ========== ====== ====== ======= ===== ===== =======
The accompanying Notes should be read with these financial statements. 6 SUMMIT BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE THREE MONTHS ENDED MARCH 31, 1997 AND 1996 AND FOR THE YEAR ENDED DECEMBER 31, 1996
(Unaudited) (Unaudited) March 31, December 31, ---------------------- 1997 1996 1996 ---------- ---------- ------------- (In Thousands) CASH FLOW FROM OPERATING ACTIVITIES: Net Income $ 1,672 $ 1,285 $ 5,943 Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: Depreciation and Amortization 196 185 762 Net Premium Amortization (Discount Accretion) of Investment Securities (38) 93 310 Provision for Loan Losses 155 124 819 Deferred Income Taxes (Benefit) (20) 1 (159) (Gain) Loss on Sale of Investment Securities -0- (3) 14 Writedown of Other Real Estate 3 3 12 Net Gain on Sale of Premises and Equipment (1) (1) (1) Increase in Accrued Income and Other Assets (487) (227) (270) Increase in Accrued Expenses and Other Liabilities 815 648 280 -------- -------- -------- Total Adjustments 623 823 1,767 -------- -------- -------- NET CASH PROVIDED BY OPERATING ACTIVITIES 2,295 2,108 7,710 -------- -------- -------- CASH FLOWS FROM INVESTING ACTIVITIES: Net (Increase) Decrease in Federal Funds Sold (195) 1,325 5,330 Proceeds from Matured and Prepaid Investment Securities . Held-to-Maturity 8,057 6,497 20,001 . Available-for-Sale 5,500 6,702 20,486 Proceeds from Sales of Investment Securities -0- 5,020 14,527 Purchase of Investment Securities . Held-to-Maturity (5,024) (10,121) (19,174) . Available-for-Sale (7,930) (12,068) (33,969) Loans Originated and Principal Repayments, Net (12,414) (10,509) (42,171) Recoveries of Loans Previously Charged-Off 219 29 115 Proceeds from Sale of Premises and Equipment 1 1 1 Purchases of Premises and Equipment (123) (415) (710) -------- -------- -------- NET CASH USED BY INVESTING ACTIVITIES (11,909) (13,539) (35,564) -------- -------- -------- CASH FLOWS FROM FINANCING ACTIVITIES: Net Increase in Demand Deposits, Savings Accounts and Interest Bearing Transaction Accounts 7,924 13,632 36,011 Net Increase (Decrease) in Certificates of Deposit 1,511 75 (1,097) Net Decrease in Repurchase Agreements (2,522) (1,329) (319) Payments of Cash Dividends (292) (221) (898) Purchase of Treasury Stock -0- -0- (157) Proceeds from Stock Options Exercised 16 18 173 -------- -------- -------- NET CASH PROVIDED BY FINANCING ACTIVITIES 6,637 12,175 33,713 -------- -------- -------- NET INCREASE (DECREASE) IN CASH AND DUE FROM BANKS (2,977) 744 5,859 CASH AND DUE FROM BANKS AT BEGINNING OF PERIOD 28,339 22,480 22,480 -------- -------- -------- CASH AND DUE FROM BANKS AT END OF PERIOD $ 25,362 $ 23,224 $ 28,339 ======== ======== ========
7 SUMMIT BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS - CONT'D FOR THE THREE MONTHS ENDED MARCH 31, 1997 AND 1996 AND FOR THE YEAR ENDED DECEMBER 31, 1996 (Unaudited) SUPPLEMENTAL SCHEDULE OF OPERATING AND INVESTING ACTIVITIES:
(Unaudited) (Unaudited) March 31, December 31, ------------------------- 1997 1996 1996 ----------- ------------ ------- (In Thousands) (1) Interest Paid $2,605 $2,393 $9,769 (2) Income Taxes Paid (Refund Received) -0- -0- 3,285 (3) Other Real Estate Acquired in Settlement of Loans -0- -0- 65
8 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS SUMMIT BANCSHARES, INC. AND SUBSIDIARIES FOR THE THREE MONTHS ENDED MARCH 31, 1997 AND 1996 (UNAUDITED) AND FOR THE YEAR ENDED DECEMBER 31, 1996 (UNAUDITED) NOTE 1 - Summary of Significant Accounting Policies - ------ The accounting and reporting policies of Summit Bancshares, Inc. (the "Corporation") and Subsidiaries are in accordance with generally accepted accounting principles. A summary of the more significant policies follows: Basis of Presentation and Principles of Consolidation ----------------------------------------------------- The consolidated financial statements of the Corporation include its accounts and those of its wholly-owned subsidiaries, Summit National Bank and Summit Community Bank, National Association (the "Subsidiary Banks") and Summit Bancservices, Inc., a wholly-owned operations subsidiary. All significant intercompany balances and transactions have been eliminated in consolidation. Use of Estimates ---------------- The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates. Cash and Due From Banks ----------------------- The Subsidiary Banks are required to maintain certain balances at the Federal Reserve Bank based on their levels of deposits. During the first three months of 1997 the average cash balance maintained at the Federal Reserve Bank was $3,143,000. Compensating balances held at correspondent banks, to minimize service charges, averaged approximately $13,600,000 during the same period. Investment Securities --------------------- The Corporation follows Statement of Financial Accounting Standards No. 115, "Accounting for Certain Investments in Debt and Equity Securities" in the accounting and reporting for investments in equity securities that have readily determined fair values and for all investments in debt securities. Those investments are to be classified in three categories and accounted for as follows: - Debt securities that the Corporation has the positive intent and ability to hold to maturity are classified as held-to-maturity ---------------- securities and reported at amortized cost. - Debt and equity securities that are bought and held principally for the purpose of selling them in the near term are classified as trading ------- securities and reported at fair value, with unrealized gains and losses included in earnings. - Debt and equity securities not classified as either held-to-maturity securities or trading securities are classified as available-for-sale ------------------ securities and reported at fair value, with unrealized gains and losses excluded from earnings and reported in a separate component of shareholders' equity. The Corporation has the ability and intent to hold to maturity its investment securities classified as held-to-maturity; accordingly, no adjustment has been made for the excess, if any, of amortized cost over market. In determining the investment category classifications, management considers its asset/liability strategy, changes in interest rates and prepayment risk, the need to increase capital and other factors. Under certain circumstances (including the deterioration of the issuer's creditworthiness, a change in tax law, or statutory or regulatory requirements), the Corporation may change the investment security classification. In 1997 and 1996 the Corporation held no securities that would have been classified as trading securities. All investment securities are adjusted for amortization of premiums and accretion of discounts. Amortization of premiums and accretion of discounts are recorded to income over the contractual maturity or estimated life of the individual investment on the level yield method. Gain or loss on sale of investments is based upon the specific identification method and the gain or loss is recorded in non-interest income. Income earned on the Corporation's investments in state and political subdivisions is not taxable. 9 NOTE 1 - Summary of Significant Accounting Policies (cont'd.) - ------ Loans and Allowance for Loan Losses ----------------------------------- Loans are stated at the principal amount outstanding less unearned discount and the allowance for loan losses. Unearned discount on installment loans is recognized as income over the terms of the loans by a method approximating the interest method. Interest income on all other loans is recognized based upon the principal amounts outstanding. The accrual of interest on a loan is discontinued when, in the opinion of management, there is doubt about the ability of the borrower to pay interest or principal. Interest previously earned, but uncollected on such loans, is written off. When loans are put on non-accrual all payments received are applied to the principal and no interest income is recorded until the loan is returned to accrual status or the principal has been reduced to zero. The Corporation follows Statement of Financial Accounting Standards No. 114, "Accounting by Creditors for Impairment of a Loan," as amended by Statement of Financial Accounting Standards No. 118, "Accounting by Creditors for Impairment of a Loan - Income Recognition and Disclosure." Under this standard, the allowance for loan losses related to loans that are identified for evaluation in accordance with Statement No. 114 (impaired loans) is based on discounted cash flows using the loan's initial effective rate or the fair value of the collateral for certain collateral dependent loans. The allowance for loan losses is comprised of amounts charged against income in the form of a provision for loan losses as determined by management. Management's evaluation is based on a number of factors, including the Subsidiary Banks' loss experience in relation to outstanding loans and the existing level of the allowance, prevailing and prospective economic conditions, and management's continuing review of the discounted cash flow values of impaired loans and its evaluation of the quality of the loan portfolio. Loans are placed on non-accrual status when management believes that the borrower's financial condition, after giving consideration to economic and business conditions and collection efforts, is such that collection of interest is doubtful. Loans are charged against the allowance for loan losses when management believes that the collectibility of the principal is unlikely. Premises and Equipment ---------------------- Premises and equipment are stated at cost less accumulated depreciation. Depreciation expense is computed on the straight-line method based upon the estimated useful lives of the assets ranging from three to forty years. Maintenance and repairs are charged to operating expenses. Renewals and betterments are added to the asset accounts and depreciated over the periods benefitted. Depreciable assets sold or retired are removed from the asset and related accumulated depreciation accounts and any gain or loss is reflected in the income and expense accounts. Other Real Estate ----------------- Other real estate is foreclosed property held pending disposition and is valued at the lower of its fair value or the recorded investment in the related loan. At foreclosure, if the fair value of the real estate acquired is less than the bank's recorded investment in the related loan, a writedown is recognized through a charge to the allowance for loan losses. Any subsequent reduction in value is recognized by a charge to income. Operating expenses of such properties, net of related income, and gains and losses on their disposition are included in non-interest expense. Federal Income Taxes -------------------- The Corporation joins with its Subsidiaries in filing a consolidated federal income tax return. The Subsidiaries pay to the parent a charge equivalent to their current federal income tax based on the separate taxable income of the Subsidiaries. The Corporation and the Subsidiaries maintain their records for financial reporting and income tax reporting purposes on the accrual basis of accounting. Deferred income taxes are provided in accordance with Statement of Financial Accounting Standards No. 109, "Accounting for Income Taxes". Deferred income taxes are provided for accumulated temporary differences due to basic differences for assets and liabilities for financial reporting and income tax purposes. Realization of net deferred tax assets is dependent on generating sufficient future taxable income. Although realization is not assured, management believes it is more likely than not that all of the net deferred tax assets will be realized. The amount of the net deferred tax asset considered realizable, however, could be reduced in the near term if estimates of future taxable income are reduced. Cash and Cash Equivalents ------------------------- For the purpose of presentation in the Statements of Cash Flows, cash and cash equivalents are defined as those amounts included in the balance sheet caption "Cash and Due from Banks." Reclassification ---------------- Certain reclassifications have been made to the 1996 financial statements to conform to the 1997 presentation. 10 NOTE 1 - Summary of Significant Accounting Policies (cont'd.) - ------ Audited Financial Statements ---------------------------- The consolidated balance sheet as of December 31, 1996, and the consolidated statements of income, changes in shareholders' equity and cash flows for the year ended December 31, 1996 are headed "unaudited" in these financial statements. These statements were reported in the Securities Exchange Commission Form 10-K as of December 31, 1996 as "audited" but are required to be reflected in these statements as unaudited because of the absence of an independent auditor's report. NOTE 2 - Investment Securities - ------ A summary of amortized cost and estimated fair values of investment securities is as follows (in thousands):
March 31, 1997 --------------------------------------------- Gross Gross Amortized Unrealized Unrealized Fair Cost Gains Losses Value --------- ---------- ----------- --------- Investment Securities - Held-to-Maturity U.S. Treasury Securities $ 26,479 $ 81 $(133) $ 26,427 U.S. Government Agencies and Corporations 18,141 3 (166) 17,978 U.S. Government Agency Mortgage Backed Securities 10,214 60 (55) 10,219 Obligations of States and Political Subdivisions 597 -0- (1) 596 -------- ---- ----- -------- Total Held-to-Maturity Securities 55,431 144 (355) 55,220 -------- ---- ----- -------- Investment Securities - Available-for-Sale U.S. Treasury Securities 54,386 135 (246) 54,275 U.S. Government Agencies and Corporations 3,486 17 -0- 3,503 U.S. Government Agency Mortgage Backed Securities 2,545 53 -0- 2,598 Federal Reserve Bank Stock 254 -0- -0- 254 -------- ---- ----- -------- Total Available-for-Sale Securities 60,671 205 (246) 60,630 -------- ---- ----- -------- Total Investment Securities $116,102 $349 $(601) $115,850 ======== ==== ===== ========
In the above schedule the amortized cost of Total Held-to-Maturity -------------- Securities of $55,431,000 and the fair value of Total Available-for-Sale ---------- Securities of $60,630,000 are reflected in Investment Securities on the consolidated balance sheet as of March 31, 1997 for a total of $116,061,000. A net unrealized loss of $41,000 is included in the Available-for-Sale Investment Securities balance. The unrealized loss, net of tax, is included in Shareholders' Equity. 11 NOTE 2 - Investment Securities (cont'd.) - ------ Investment securities with carrying value of $27,743,000 at March 31, 1997, were pledged to secure federal, state and municipal deposits and for other purposes as required or permitted by law. The fair value of these pledged securities totaled $27,715,000 at March 31, 1997.
March 31, 1996 --------------------------------------------- Gross Gross Amortized Unrealized Unrealized Fair Cost Gains Losses Value --------- ---------- ----------- --------- Investment Securities - Held-to-Maturity U.S. Treasury Securities $ 31,060 $182 $(168) $ 31,074 U.S. Government Agencies and Corporations 25,808 39 (77) 25,770 U.S. Government Agency Mortgage Backed Securities 11,175 13 (84) 11,104 Obligations of States and Political Subdivisions 70 -0- -0- 70 -------- ---- ----- -------- Total Held-to-Maturity Securities 68,113 234 (329) 68,018 -------- ---- ----- -------- Investment Securities - Available-for-Sale U.S. Treasury Securities 46,038 286 (198) 46,126 U.S. Government Agencies and Corporations 4,492 58 (5) 4,545 U.S. Government Agency Mortgage Backed Securities 3,845 62 (2) 3,905 Federal Reserve Bank Stock 254 -0- -0- 254 -------- ---- ----- -------- Total Available-for-Sale Securities 54,629 406 (205) 54,830 -------- ---- ----- -------- Total Investment Securities $122,742 $640 $(534) $122,848 ======== ==== ===== ========
In the above schedule the amortized cost of Total Held-to-Maturity -------------- Securities of $68,113,000 and the fair value of Total Available-for-Sale ---------- Securities of $54,830,000 are reflected in Investment Securities on the consolidated balance sheet as of March 31, 1996 for a total of $122,943,000. A net unrealized gain of $201,000 is included in the Available-for-Sale Investment Securities balance. The unrealized gain, net of tax, is included in Shareholders' Equity. There were no sales of investment securities during the first three months of 1997. However, proceeds from sales were $5,020,000 during the first three months of 1996 and $14,527,000 during the year 1996. In the three months ended March 31, 1996, gains of $9,000 and losses of $6,000 were realized. For the year ended December 31, 1996, losses from sales of securities of $27,000 were realized, but were partially offset by gains of $13,000. NOTE 3 - Loans and Allowance for Loan Losses - ------ The book values of loans by major type follow (in thousands):
March 31, December 31, ---------------------- 1997 1996 1996 ---------- ---------- ------------- Commercial $112,510 $ 87,420 $103,414 Real Estate Mortgage 77,965 66,546 76,771 Real Estate Construction 15,078 11,745 12,862 Loans to Individuals 27,487 23,875 27,674 Less: Unearned Discount (677) (633) (715) -------- -------- -------- 232,363 188,953 220,006 Allowance for Loan Losses (3,327) (2,653) (2,972) -------- -------- -------- Loans - Net $229,036 $186,300 $217,034 ======== ======== ========
12 NOTE 3 - Loans and Allowance for Loan Losses (cont'd.) - ------ Transactions in the allowance for loan losses are summarized as follows (in thousands):
Three Months Ended March 31, Year Ended ----------------------------- December 31, 1997 1996 1996 ----------------------------- ----------- Balance, Beginning of Period $2,972 $2,500 $2,500 Provisions, Charged to Income 155 124 819 Loans Charged-Off (19) -0- (462) Recoveries of Loans Previously Charged-Off 219 29 115 ------ ------ ------ Net Loans (Charged-Off) Recovered 200 29 (347) ------ ------ ------ Balance, End of Period $3,327 $2,653 $2,972 ====== ====== ======
The provisions for loan losses charged to operating expenses during the three months ended March 31, 1997 and March 31, 1996 of $155,000 and $124,000, respectively, were considered adequate to maintain the allowance in accordance with the policy discussed in Note 1. For the year ended December 31, 1996, a provision of $819,000 was recorded. At March 31, 1997, the recorded investment in loans that are considered to be impaired under Statement of Financial Accounting Standards No. 114 was $555,000 (of which $555,000 were on non-accrual status). The related allowance for loan losses for these loans was $252,000. The average recorded investment in impaired loans during the three months ended March 31, 1997 was approximately $503,000. For this period the Corporation recognized interest income of $4,000 on these impaired loans. NOTE 4 - Premises and Equipment - ------ The investment in premises and equipment stated at cost and net of accumulated amortization and depreciation is as follows (in thousands):
March 31, December 31, ----------------------- 1997 1996 1996 --------- --------- ---------- Land $ 1,446 $ 1,442 $ 1,446 Buildings and Improvements 7,431 7,296 7,375 Furniture & Equipment 5,249 5,107 5,182 ------- ------- ------- Total Cost 14,126 13,845 14,003 Less: Accumulated Amortization and Depreciation 7,094 6,458 6,898 ------- ------- ------- Net Book Value $ 7,032 $ 7,387 $ 7,105 ======= ======= =======
NOTE 5 - Other Real Estate - ------ The carrying value of other real estate is as follows (in thousands):
March 31, December 31, ----------------------- 1997 1996 1996 --------- --------- ---------- Other Real Estate $ 198 $ 145 $ 201 Valuation Reserve (35) (35) (35) ----- ----- ----- Net Other Real Estate $ 163 $ 110 $ 166 ===== ===== =====
13 NOTE 5 - Other Real Estate (cont'd.) - ------ Transactions in the valuation reserve are summarized as follows (in thousands):
Year Ended Three Months Ended March 31, December 31, ---------------------------- 1997 1996 1996 ----------- ---------- ------------ Balance, Beginning of Period $ 35 $ 35 $ 35 Provisions Charged to Income -0- -0- -0- Reductions from Sales -0- -0- -0- ----- ----- ----- Balance, End of Period $ 35 $ 35 $ 35 ===== ===== =====
Direct writedowns of other real estate charged to income were $3,000 for the three months ended March 31, 1997 and $3,000 for the three months ended March 31, 1996 and $12,000 for the year ended December 31, 1996. NOTE 6 - Deposits - ------ The book values of deposits by major type follow (in thousands):
March 31, December 31, -------------------- 1997 1996 1996 --------- --------- ------------ Noninterest-Bearing Demand Deposits $ 97,970 $ 89,119 $103,695 -------- -------- -------- Interest-Bearing Deposits: Interest-Bearing Transaction Accounts and Money Market Funds 130,291 115,886 119,316 Savings 51,722 45,179 49,048 Savings Certificates - Time 46,926 48,514 47,025 Certificates of Deposits $100,000 or more 27,044 24,779 25,434 Other 505 339 505 -------- -------- -------- Total 256,488 234,697 241,328 -------- -------- -------- Total Deposits $354,458 $323,816 $345,023 ======== ======== ========
NOTE 7 - Securities Sold Under Repurchase Agreements - ------ Securities sold under repurchase agreements generally represent borrowings with maturities ranging from one to thirty days. Information relating to these borrowings is summarized as follows (in thousands):
Year Ended Three Months Ended March 31, December 31, ---------------------------- 1997 1996 1996 ----------- ---------- ------------ Securities Sold Under Repurchase Agreements: Average $12,355 $10,796 $12,181 Period-End 10,687 12,199 13,209 Maximum Month-End Balance During Period 13,212 12,199 14,453 Interest Rate Average 4.29% 4.36% 4.33% Period-End 4.34 4.31 4.35
14 NOTE 8 - Other Non-Interest Expense - ------ The significant components of other non-interest expense are as follows (in thousands):
Year Ended Three Months Ended March 31, December 31, ---------------------------- 1997 1996 1996 --------- --------- -------- Business Development $ 101 $ 105 $ 426 Legal and Professional Fees 109 98 442 Printing and Supplies 77 80 303 Regulatory Fees and Assessments 42 51 134 Other 365 417 1,277 ----- ----- ------ Total $ 694 $ 751 $2,582 ===== ===== ======
NOTE 9 - Income Taxes - ------ Federal income taxes included in the consolidated balance sheets were as follows (in thousands):
March 31, December 31, ------------------------- 1997 1996 1996 ---------- --------- ----- Current Tax Asset (Liability) $(875) $(675) $ 26 Deferred Tax Asset 600 338 449 ----- ----- ----- Total Included in Other Assets/ (Other Liabilities) $(275) $(337) $ 475 ===== ===== =====
The deferred tax asset at March 31 , 1997 of $600,000 included $14,000 related to unrealized losses on Available-for-Sale Securities. The components of income tax expense were as follows (in thousands):
Year Ended Three Months Ended March 31, December 31, ---------------------------- 1997 1996 1996 --------- --------- -------- Federal Income Tax Expense Current $ 885 $ 685 $3,240 Deferred (10) (8) (137) ----- ----- ------ Total Federal Income Tax Expense $ 875 $ 677 $3,103 ===== ===== ====== Effective Tax Rates 34.4% 34.5% 34.3% ===== ===== ======
The reasons for the difference between income tax expense and the amount computed by applying the statutory federal income tax rate to operating earnings are as follows (in thousands):
Year Ended Three Months Ended March 31, December 31, ---------------------------- 1997 1996 1996 --------- --------- -------- Federal Income Taxes at Statutory Rate of 34% $ 866 $ 667 $3,076 Effect of Tax Exempt Interest Income (2) (3) (8) Non-deductible Expenses 10 9 39 Other 1 4 (4) ----- ----- ------ Income Taxes Per Income Statement $ 875 $ 677 $3,103 ===== ===== ======
15 NOTE 10 - Related Party Transactions - ------- The Subsidiary Banks have transactions made in the ordinary course of business with certain of its officers, directors and their affiliates. All loans included in such transactions are made on substantially the same terms, including interest rate and collateral, as those prevailing at the time for comparable transactions with other persons. Total loans outstanding to such parties amounted to approximately $3,819,000 at December 31, 1996. NOTE 11 - Commitments and Contingent Liabilities - ------- In the normal course of business, there are various outstanding commitments and contingent liabilities, such as guarantees and commitments to extend credit, which are not reflected in the financial statements. No losses are anticipated as a result of these transactions. Commitments are most frequently extended for real estate, commercial and industrial loans. At March 31, 1997, outstanding documentary and standby letters of credit totaled $4,624,000 and commitments to extend credit totaled $ 78,861,000. NOTE 12 - Stock Option Plans - ------- The Corporation has an Incentive Stock Option Plan ("1993 Plan") with 300,000 shares (adjusted for the April 1993 and December 1995 two-for-one stock splits) of common stock reserved for grant thereunder. The 1993 Plan provides for the granting to management employees of Summit Bancshares, Inc. and subsidiaries, incentive stock options, as defined under the current tax law. The options under the 1993 Plan will be exercisable for ten years from the date of grant and generally vest ratably over a five year period. The Board of Directors and the Shareholders have approved a new plan, the 1997 Incentive Stock Option Plan ("1997 Plan"). The 1997 Plan reserves 300,000 shares for grants thereunder. No grants have been made under this plan. Options under both plans will be granted at prices which will not be less than 100-110% of the fair market value of the underlying common stock at the date of grant. The Corporation applies APB Opinion No. 25 and related Interpretations in accounting for its plans. Since the option prices are considered to approximate fair market value at date of grant, no compensation expense has been reported. Had compensation cost for these plans been determined consistent with Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based Compensation" the Corporation's net income and earnings per share would have been reduced by insignificant amounts on a proforma basis for the year ended December 31, 1996, or the three months ended March 31, 1997. The following is a summary of transactions during the periods presented:
Shares Under Option ------------------------------------ Three Months Ended Year Ended March 31, 1997 December 31, 1996 ---------------- ------------------ Outstanding, Beginning of Period 232,050 301,400 Additional Options Granted During the Period 12,326 29,800 Forfeited During the Period (400) (1,000) Exercised During the Period (2,600) (98,150) ------- ------- Outstanding, End of Period 241,376 232,050 ======= =======
Options outstanding at March 31, 1997 ranged in price from $6.00 to $25.25 per share with a weighted average exercise price of $9.99 and 162,715 shares exercisable. At March 31, 1997, there remained 12,594 shares reserved for future grants of options under the 1993 Plan. NOTE 13 - Employee Benefit Plans - ------- The Corporation has a defined benefit pension plan covering substantially all of its employees. The benefits are based on years of service and the employee's compensation history. The employee's compensation used in the benefit calculation is the highest average for any five consecutive years of employment within the employee's last ten years of employment. Funding for the plan is provided by employer contributions to trust funds in amounts determined by actuarial assumptions and valuation of the plan. 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. 16 NOTE 13 - Employee Benefit Plans (cont'd.) - ------- The table below sets forth the plan's funded status and amounts recognized in the Corporation's consolidated balance sheets at December 31 (in thousands):
1996 1995 -------- -------- Actuarial present value of benefit obligations: Accumulated benefit obligation, including vested benefits of $1,647,000 in 1996 and $1,152,000 in 1995 $1,762 $1,183 ====== ====== Projected benefit obligation for service rendered to date $1,997 $1,912 Plan assets at fair value, primarily listed stocks and U.S. bonds 2,192 1,786 ------ ------ Plan assets in excess of (less than) projected benefit obligation 195 (126) Unrecognized net loss from past experience different from that assumed and effect of changes in assumptions 21 197 Prior service cost not yet recognized in net periodic pension cost 15 17 ------ ------ Net pension cost included in other assets/(other liabilities) $ 231 $ (88) ====== ====== Prepaid (accrued) pension cost included the following components (in thousands): Year Ended December 31, ---------------------- 1996 1995 ---------- ---------- Service Cost - benefits earned during the period $ 195 $ 154 Interest cost on projected benefit obligation 131 140 Less: Actual return on plan assets (153) (260) Net amortization and deferral (2) 145 ------ ------ Net periodic pension cost $ 171 $ 179 ====== ======
The discount rate and rate of increase in future compensation levels used in determining the actuarial present value of the projected benefit obligation were 8 percent and 5 percent, respectively. The expected long-term rate of return on plan assets was 8 percent. The market value of plan assets at March 31, 1997 was $2,515,000. There was a contribution to the plan during 1997 of $370,000 and prepaid pension cost at March 31, 1997 was $520,000. Management Security Plan - ------------------------ In 1992, the Corporation established a Management Security Plan to provide key employees with retirement, death or disability benefits in addition to those provided by the Pension Plan. The expense charged to operations for such future obligations was $73,000 and $56,000 during the first three months of 1997 and 1996, respectively, and $239,000 for the year 1996. Other Post Retirement Benefits - ------------------------------ The Corporation provides certain health care benefits for certain retired employees who bear all costs of these benefits. These benefits are covered under the "Consolidated Omnibus Budget Reconciliation Act" (COBRA). 17 NOTE 14 - Earnings per Share - ------- Earnings per share of common stock are based on the weighed average number of shares outstanding during the periods as follows:
Shares ------ Periods of Three Months Ended: March 31, 1997 3,234,424 March 31, 1996 3,154,326 Year Ended December 31, 1996 3,199,480
NOTE 15 - Financial Instruments with Off-Balance Sheet Risk - ------- The Corporation is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include loan commitments, standby letters of credit and documentary letters of credit. The instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the financial statements. The Corporation's exposure to credit loss in the event of non-performance by the other party of these loan commitments and standby letters of credit is represented by the contractual amount of those instruments. The Corporation uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments. The total contractual amounts of financial instruments with off-balance sheet risk are as follows (in thousands):
March 31, ----------------- 1997 1996 ------- ------- Financial Instruments Whose Contract Amounts Represent Credit Risk: Commitments to Extend Credit $78,861 $69,281 Documentary and Standby Letters of Credit 4,624 4,566
Since many of the loan commitments may expire without being drawn upon, the total commitment amount does not necessarily represent future cash requirements. The Corporation evaluates each customer's credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Corporation upon extension of credit, is based on management's credit evaluation of the counterparty. Collateral held varies but may include accounts receivable, inventory, property, plant and equipment, owner occupied real estate and income-producing commercial properties. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. NOTE 16 - Concentrations of Credit Risk - ------- The Subsidiary Banks grant commercial, consumer and real estate loans in their direct market which is defined as Fort Worth and its surrounding area. The Board of Directors of each Subsidiary Bank monitors concentrations of credit by purpose, collateral and industry at least quarterly. Certain limitations for concentration are set by the Boards. Additional loans in excess of these limits must have prior approval of the bank's directors' loan committee. Although its Subsidiary Banks have diversified loan portfolios, a substantial portion of its debtors' abilities to honor their contracts is dependent upon the strength of the local and state economy. NOTE 17 - Litigation - ------- Certain of the Subsidiary Banks are involved in legal actions arising in the ordinary course of business. It is the opinion of management, after reviewing such actions with outside legal counsel, that the settlement of these matters will not materially affect the Corporation's financial position. 18 NOTE 18 - Stock Repurchase Plan - ------- On April 16, 1996, the Board of Directors approved a stock repurchase plan. The plan authorized management to purchase up to 157,819 shares of the Corporation's common stock over the next twelve months through the open market or in privately negotiated transactions in accordance with all applicable state and federal laws and regulations. In 1996, 9,000 shares were purchased by the Corporation through a similar repurchase plan through the open market and canceled. In the first three months of 1997, no shares were purchased. NOTE 19 - Subsequent Event - ------- On April 15, 1997, the Board of Directors of the Corporation approved a quarterly dividend of $.09 per share to be paid on May 15, 1997 to shareholders of record on May 1, 1997. Also on April 15, 1997, the Board of Directors approved a renewal of the stock repurchase plan, thereby authorizing the purchase of up to 161,782 shares of the Corporation's common stock over the next twelve months. Also on April 15, 1997, at the annual meeting of Shareholders, the Shareholders ratified the adoption of the 1997 Incentive Stock Option Plan that had previously been approved by the Board of Directors. This plan authorizes the granting of options to purchase up to 300,000 shares of the Corporation's common stock. NOTE 20 - Fair Values of Financial Instruments - ------- The following methods and assumptions were used by the Corporation in estimating its fair value disclosures for financial instruments: Cash and cash equivalents: The carrying amounts reported in the balance sheet for cash and due from banks and federal funds sold approximate those assets' fair values. Investment securities (including mortgage-backed securities): Fair values for investment securities 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. Loans: For variable-rate loans, fair values are based on carrying values. The fair values for fixed rate loans such as mortgage loans (e.g., one-to- four family residential) and installment loans are estimated using discounted cash flow analysis. The carrying amount of accrued interest receivable approximates its fair value. Deposit liabilities: The fair value disclosed for interest bearing and noninterest-bearing demand deposits, passbook savings, and certain types of money market accounts are, by definition, equal to the amount payable on demand at the reporting date or 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 aggregated expected monthly maturities on time deposits. Short-term borrowings: The carrying amounts of borrowings under repurchase agreements approximate their fair values. 19 NOTE 20 - Fair Values of Financial Instruments (cont'd.) - ------- The estimated fair values of the Corporation's financial instruments are as follows (in thousands):
March 31, -------------------------------------- 1997 1996 ------------------ ------------------ Carrying Fair Carrying Fair Amount Value Amount Value -------- -------- -------- -------- Financial Assets Cash and due from banks $ 25,362 $ 25,362 $ 23,224 $ 23,224 Federal funds sold 20,545 20,545 24,355 24,355 Securities 116,061 115,850 122,943 120,591 Loans 232,363 232,723 188,953 189,465 Financial Liabilities Deposits 354,458 354,673 323,816 324,090 Securities sold under repurchase agreements 10,687 10,687 12,199 12,199 Off-balance Sheet Financial Instruments Loan commitments 78,861 69,281 Letters of credit 4,624 4,566
20 Item 2 - Management's Discussion and Analysis of Financial Condition and Results - -------------------------------------------------------------------------------- of Operations - ------------- Summary - ------- Net income for the first quarter of 1997 was $1,672,000, or $.52 per share, compared with $1,285,000, or $.41 per share, for the first quarter of 1996. Per share amounts are based on average shares outstanding of 3,234,424 for the first quarter of 1997 and 3,154,326 for the comparable period of 1996. On a per share basis, net income increased 26.8% over the first quarter of the prior year. Outstanding loans at March 31, 1997 of $232.4 million represented an increase of $43.4 million, or 23.0%, over March 31, 1996 and an increase of $12.4 million, or 5.6%, from December 31, 1996. Total deposits at March 31, 1997 of $354.5 million represented an increase of $30.6 million, or 9.5%, over March 31, 1996 and an increase of $9.4 million, or 2.7%, from December 31, 1996. In the first quarter, net interest income increased 15.7% over the previous year. An increase in non-interest expense of 2.5% partially offset the increase in net interest income. The following table summarizes the Corporation's performance for the three months ended March 31, 1997 and 1996 (tax equivalent basis and dollars in thousands).
Three Months Ended March 31, ------------------------ 1997 1996 ---------- ---------- Interest Income $7,330 $6,504 Interest Expense 2,540 2,363 ------ ------ Net Interest Income 4,790 4,141 Provision for Loan Loss 155 124 ------ ------ Net Interest Income After Provision for Loan Loss 4,635 4,017 Non-Interest Income 762 729 Non-Interest Expense 2,846 2,778 ------ ------ Income Before Income Tax 2,551 1,968 Income Tax Expense 879 683 ------ ------ Net Income $1,672 $1,285 ====== ====== Net Income per Share $ .52 $ .41 Return on Average Assets 1.74% 1.46% Return on Average Shareholders' Equity 18.99% 17.16%
21 Summary of Earning Assets and Interest-Bearing Liabilities - ---------------------------------------------------------- The following schedule presents average balance sheets that highlight earning assets and interest-bearing liabilities and their related rates earned and paid for the first quarter of 1997 and 1996 (rates on tax equivalent basis).
Three Months ended March 31, -------------------------------------------------------------------- 1997 1996 --------------------------------- --------------------------------- Average Average Average Average Balances Interest Yield/Rate Balances Interest Yield/Rate ---------- -------- ----------- ---------- -------- ----------- (Dollars in Thousands) Earning Assets: Federal Funds Sold $ 15,321 $ 203 5.31% $ 20,324 $ 277 5.42% Investment Securities (Taxable) 115,273 1,736 6.11 119,321 1,789 6.02 Investment Securities (Tax-exempt) 228 4 6.68 70 2 10.99 Loans, Net of Unearned Discount/(1)/ 226,677 5,387 9.64 184,454 4,436 9.67 -------- ------ -------- ------ Total Earning Assets 357,499 7,330 8.32 324,169 6,504 8.07 ------ ------ Non-interest Earning Assets: Cash and Due From Banks 22,652 19,740 Other Assets 12,903 11,884 Allowance for Loan Losses (3,132) (2,546) -------- -------- Total Assets $389,922 $353,247 ======== ======== Interest-Bearing Liabilities: Interest-Bearing Transaction Accounts and Money Market Funds $122,616 1,036 3.42 $113,248 928 3.29 Savings 50,347 497 4.00 40,618 409 4.05 Savings Certificates 47,109 556 4.79 48,878 598 4.92 Certificates of Deposit $100,000 or more 26,051 321 5.00 24,457 306 5.03 Other Time 509 5 3.86 339 5 5.39 Other Borrowings 12,838 125 4.09 10,836 117 4.36 -------- ------ -------- ------ Total Interest-Bearing Liabilities 259,470 2,540 3.97 238,376 2,363 3.99 ------ ------ Non-interest Bearing Liabilities: Demand Deposits 92,605 82,189 Other Liabilities 2,149 2,180 Shareholders' Equity 35,698 30,502 -------- -------- Total Liabilities and Shareholders' Equity $389,922 $353,247 ======== ======== Net Interest Income and Margin (Tax-equivalent Basis)/(2)/ $4,790 5.43 $4,141 5.14 ====== ======
(1) Loan interest income includes fees and loan volumes include loans on non- accrual. (2) Presented on a tax equivalent basis ("T/E") using a federal income tax rate of 34% in both years. 22 Net Interest Income - ------------------- Net interest income (tax equivalent) for the first quarter of 1997 was $4,790,000 which represented an increase of $649,000, or 15.7%, over the first quarter of 1996. This increase was heavily contributed to by a 22.9% increase in average loans for the first quarter of 1997 versus the same quarter last year. The following table summarizes the effects of changes in interest rates, average volumes of earning assets and interest bearing liabilities on net interest income ( tax equivalent) for the periods ended March 31, 1997 and 1996.
ANALYSIS OF CHANGES IN NET INTEREST INCOME (Dollars in Thousands) 1st Qtr. 1997 vs. 1st Qtr. 1996 1st Qtr. 1996 vs. 1st Qtr. 1995 Increase (Decrease) Increase (Decrease) Due to Changes in: Due to Changes in: -------------------------------- ------------------------------- Volume Rate Total Volume Rate Total --------- ------ ------ -------- ----- ----- Interest Earning Assets: Federal Funds Sold $ (68) $ (6) $(74) $ 231 $(15) $ 216 Investment Securities (Taxable) (186) 133 (53) 102 49 151 Investment Securities (Tax-exempt) 7 (5) 2 (9) (1) (10) Loans, Net of Unearned Discount 1,047 (96) 951 1,032 4 1,036 ------ ---- ---- ------ ---- ------ Total Interest Income 800 26 826 1,356 37 1,393 ------ ---- ---- ------ ---- ------ Interest-Bearing Liabilities: Deposits 169 -0- 169 407 156 563 Other Borrowings 50 (42) 8 149 (94) 55 Notes Payable -0- -0- -0- (1) -0- (1) ------ ---- ---- ------ ---- ------ Total Interest Expense 219 (42) 177 555 62 617 ------ ---- ---- ------ ---- ------ Net Interest Income $ 581 $ 68 $649 $ 801 $(25) $ 776 ====== ==== ==== ====== ==== ======
Provision for Loan Losses and Non-Performing Assets - --------------------------------------------------- The Corporation's provision for loan losses was $3,327,000, or 1.43% of total loans, as of March 31, 1997 compared to $2,653,000, or 1.40% of total loans, as of March 31, 1996. Transactions in the provision for loan losses are summarized as follows (in thousands):
Three Months Ended March 31, ------------------ 1997 1996 ------ ------ Balance, Beginning of Period $2,972 $2,500 Provisions, Charged to Income 155 124 Loans Charged-Off (19) -0- Recoveries of Loans Previously Charged-Off 219 29 ------ ------ Net Loans Recovered 200 29 ------ ------ Balance, End of Period $3,327 $2,653 ====== ======
23 The following table summarizes the non-performing assets as of the end of the last five quarters (in thousands).
March 31, December 31, September 30, June 30, March 31, 1997 1996 1996 1996 1996 --------- ------------ ------------- -------- --------- Non-Accrual Loans $1,005 $1,102 $1,282 $1,356 $1,066 Other Real Estate Owned 163 166 169 172 110 ------ ------ ------ ------ ------ Total Non-Performing Assets $1,168 $1,268 $1,451 $1,528 $1,176 ====== ====== ====== ====== ======
Non-accrual loans to total loans were .43% at March 31, 1997 and non- performing assets were .50% of loans and other real estate owned at the same date. Non-interest Income - ------------------- The major component of non-interest income is service charges on deposits. Other service fees are the majority of other non-interest income. The following table reflects the changes in non-interest income during the periods presented (dollars in thousands).
Three Months Ended March 31, ----------------------------- 1997 1996 % Change ------- ------- ----------- Service Charges on Deposit Accounts $ 437 $ 385 13.5% Gains (Loss) on Sale of Investment Securities -0- 3 -- Non-recurring Income 53 32 65.6 Other Non-interest Income 272 309 (12.0) ----- ----- Total Non-interest Income $ 762 $ 729 4.5% ===== =====
Non-recurring income is primarily interest recovered on loans charged-off in prior years. The decrease in other non-interest income was primarily due to decreases in fees earned from investment brokerage services and issuances of letters of credit. Non-interest Expense - -------------------- Non-interest expenses include all expenses other than interest expense, provision for loan losses and income tax expense. The following table summarizes the changes in non-interest expense during the periods presented (dollars in thousands).
Three Months Ended March 31, ------------------------------- 1997 1996 % Change --------- --------- --------- Salaries & Employee Benefits $1,747 $1,655 5.6% Occupancy Expense - Net 197 180 9.4 Furniture and Equipment Expense 211 197 7.1 Other Real Estate Expense - Net (3) (5) -- Other Expenses: Business Development 101 105 (3.8) Insurance - Other 27 27 -- Legal & Professional Fees 109 98 11.2 Taxes - Other 28 23 21.7 Postage & Courier 68 74 (8.1) Printing & Supplies 77 80 (3.8) Regulatory Fees & Assessments 42 51 (17.6) Other Operating Expenses 242 293 (17.4) ------ ------ Total Other Expenses 694 751 (7.6) ------ ------ Total Non-interest Expense $2,846 $2,778 2.5% ====== ======
Total non-interest expense increased 2.5% in the first quarter of 1997 over 1996, reflecting increases in salaries and benefits, occupancy expense, furniture and equipment expenses, legal and professional expense and taxes- other. As a percent of average assets, non-interest expenses were 2.92% in the first quarter of 1997 and 3.16% in the same period of 1996. The "efficiency ratio" (non-interest expenses divided by total non-interest income plus net interest income) was 51.3% for the first quarter of 1997. These measures of operating efficiency compare very favorably to other financial institutions in the Corporation's peer group. 24 The increase in salaries and employee benefits for the first quarter of 1997 is due to salary merit increases, incentive compensation accrual increases, and an increase in pension plan expense. Also, the average number of full-time equivalent employees increased by three in the first quarter of 1997 to an average full-time equivalent of 138. The increase in occupancy expense is primarily due to increased repairs and increased property taxes. The increase in furniture and equipment expense is primarily a result of increased depreciation for new furniture and equipment acquired in the past year. Legal and professional fees increased due to increased miscellaneous professional fees. Taxes-other increased due to increased state franchise taxes paid on increased levels of capital. Other operating expenses decreased in the first quarter of 1997 due to decreases in various miscellaneous operating costs. Interest Rate Sensitivity - ------------------------- Interest rate sensitivity is the relationship between changes in market interest rates and net interest income due to the repricing characteristics of assets and liabilities. The following table, commonly referred to as a "static gap report", indicates the interest rate sensitivity position at March 31, 1997 and may not be reflective of positions in subsequent periods (dollars in thousands):
Total Repriced Rate After Matures or Reprices within: Sensitive 1 Year or --------------------------------- 30 Days 31-90 91-180 181 to One Year Non-interest or Less Days Days One Year or Less Sensitive Total --------- -------- --------- --------- ---------- --------- -------- Earning Assets: Loans $128,417 $10,175 $ 12,461 $ 18,138 $169,191 $ 63,172 $232,363 Investment Securities 2,185 4,150 6,459 17,408 30,202 85,859 116,061 Federal Funds Sold 20,545 -0- -0- -0- 20,545 -0- 20,545 -------- -------- -------- -------- -------- -------- -------- Total Earning Assets 151,147 14,325 18,920 35,546 219,938 149,031 368,969 -------- -------- -------- -------- -------- -------- -------- Interest Bearing Liabilities: Interest-Bearing Transaction Accounts and Savings 182,014 -0- -0- -0- 182,014 -0- 182,014 Certificate of Deposits >$100,000 8,916 4,621 5,721 7,170 26,428 617 27,045 Other Time Deposits 6,844 8,908 12,043 14,475 42,270 5,159 47,429 Repurchase Agreements 10,687 -0- -0- -0- 10,687 -0- 10,687 -------- -------- -------- -------- -------- -------- -------- Total Interest Bearing Liabilities 208,461 13,529 17,764 21,645 261,399 5,776 267,175 -------- -------- -------- -------- -------- -------- -------- Interest Sensitivity Gap $(57,314) $ 796 $ 1,156 $ 13,901 $(41,461) $143,255 $101,794 ======== ======== ======== ======== ======== ======== ======== Cumulative Gap $(57,314) $(56,518) $(55,362) $(41,461) ======== ======== ======== ======== Cumulative Gap to Total Earning Assets (15.5%) (15.3%) (15.0%) (11.2%) Cumulative Gap to Total Assets (14.2%) (14.0%) (13.7%) (10.3%)
25 The preceding static gap report reflects a cumulative liability sensitive position during the one year horizon. An inherent weakness of this report is that it ignores the relative volatility any one category of assets liability may have in relation to other categories or market rates in general. For instance, the rate paid on NOW accounts typically moves slower than the three month T- Bill. Management attempts to capture this relative volatility by utilizing a simulation model with a "beta factor" adjustment which estimates the volatility of rate sensitive assets and/or liabilities in relation to other market rates. Beta factors are an estimation of the long term, multiple interest rate environment relation between an individual account and market rates in general. For instance, NOW, savings and money market accounts, which are repriceable within 30 days will have considerably lower beta factors than variable rate loans and most investment categories. Taking this into consideration, it is quite possible for a bank with a negative cumulative gap to total asset ratio to have a positive "beta adjusted" gap risk position. As a result of applying the beta factors established by management to the earning assets and interest bearing liabilities in the static gap report via a simulation model, the negative cumulative gap to total assets ratio at one year of (10.3%) was reversed to a positive 14.9% "beta adjusted" gap position. Management feels that the "beta adjusted" gap risk technique more accurately reflects the Corporation's gap position. Capital - ------- The Federal Reserve Board has guidelines for capital to total assets (leverage) and capital standards for bank holding companies. The Comptroller of the Currency also has similar guidelines for national banks. These guidelines require a minimum level of Tier I capital to total assets of 3 percent. A banking organization operating at or near these levels is expected to have well- diversified risk, excellent asset quality, high liquidity, good earnings and in general be considered a strong banking organization. Organizations not meeting these characteristics are expected to operate well above these minimum capital standards. Thus, for all but the most highly rated organizations, the minimum Tier I leverage ratio is to be 3 percent plus minimum additional cushions of at least 100 to 200 basis points. At the discretion of the regulatory authorities, additional capital may be required. At March 31, 1997, total capital to total assets was 8.90%. The Federal Reserve Board and Comptroller of the Currency also have risk- adjusted capital adequacy guidelines. Capital under these new guidelines is defined as Tier I and Tier II. At Summit Bancshares, Inc. the only components of Tier I and Tier II capital are shareholders' equity and a portion of the allowance for loan losses, respectively. The guidelines also stipulate that four categories of risk weights (0, 20, 50 and 100 percent), primarily based on the relative credit risk of the counterparty, be applied to the different types of balance sheet assets. Risk weights for all off-balance sheet exposures are determined by a two-step process whereby the face value of the off-balance sheet item is converted to a "credit equivalent amount" and that amount is assigned to the appropriate risk category. The regulatory minimum ratio for total qualifying capital is 8.00% of which 4.00% must be Tier I capital. At March 31, 1997, the Corporation's Tier I capital represented 14.40% of risk weighted assets and total qualifying capital (Tier I and Tier II) represented 15.65% of risk weighted assets. Both ratios are well above current regulatory guidelines. 26 PART II - OTHER INFORMATION Item 1. Legal Proceedings Not applicable Item 2. Change in Securities Not applicable Item 3. Defaults Upon Senior Securities Not applicable Item 4. Submission of Matters to a Vote of Security Holders Not applicable Item 5. Other Information Not applicable Item 6. Exhibits and Reports on Form 8-K (a) Exhibits 11 Computation of Earnings Per Common Share 27 Financial Data Schedule (b) No Reports on Form 8-K were filed during the period ending March 31, 1997 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. SUMMIT BANCSHARES, INC. Registrant Date: May 1, 1997 By: /s/ Philip E. Norwood ------------------ ------------------------------------ Philip E. Norwood, President and Chief Executive Officer Date: May 1, 1997 By: /s/ Bob G. Scott ------------------ ----------------------------------- Bob G. Scott, Senior Vice President and Chief Financial Officer EXHIBIT INDEX Exhibit Page No. - ------- -------- 11 Computation of Earnings Per Common Share 27 Financial Data Schedule EX-11 2 COMPUTATION OF EARNINGS PER SHARE EXHIBIT 11 COMPUTATION OF EARNINGS PER COMMON SHARE The details of computation of earnings per common share are disclosed in the Consolidated Statements of Income and Note 14 of the Notes to Consolidated Financial Statements for the Periods of Three Months Ended March 31, 1997 and 1996 (unaudited) and the Year Ended December 31, 1996 (audited), contained in the Quarterly Report on Form 10-Q of registrant for the quarter Ended March 31, 1997. EX-27 3 FINANCIAL DATA SCHEDULE
9 3-MOS DEC-31-1997 JAN-01-1997 MAR-31-1997 25,362 0 20,545 0 60,630 116,061 115,850 232,363 3,327 403,490 354,458 0 12,811 0 0 0 4,045 32,176 403,490 5,384 1,739 203 7,326 2,410 2,540 4,786 155 0 2,846 2,547 1,672 0 0 1,672 .52 .52 5.43 1,005 0 0 7,010 2,972 19 219 3,327 3,327 0 0
-----END PRIVACY-ENHANCED MESSAGE-----