e10vq
Table of Contents

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20429
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 June 30, 2003

[  ]    TRANSITION REPORT PURSUANT TO SECTION 13 or 15 (d)
OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _________ to _________

STURGIS BANCORP, INC.


(Exact name of registrant as specified in its charter)

MICHIGAN
(State of incorporation or organization)

     
0-49613   38-3609814

 
(Commission File No.)   (I.R.S. Employer Identification No.)

113-125 E. Chicago Road, Sturgis, Michigan 49091


(Address of principal executive offices)

(269) 651-9345


(Issuer’s telephone number)


(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 of 1934 Act during the past 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  [  ]

     Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

     
Class   Outstanding at August 12, 2003

 
Common Stock, $1.00 par value   2,808,535

Transitional Small Business Disclosure Format (check one); Yes  [  ]  No  [X]

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule

12b-2 of the Exchange Act). Yes  [  ]  No  [X]

-1-


TABLE OF CONTENTS

PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL CONDITION—JUNE 30, 2003 AND DECEMBER 31, 2002
CONDENSED CONSOLIDATED STATEMENT OF INCOME—THREE MONTHS ENDED JUNE 30, 2003 AND 2002 (UNAUDITED)
CONDENSED CONSOLIDATED STATEMENT OF INCOME—SIX MONTHS ENDED JUNE 30, 2003 AND 2002 (UNAUDITED)
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS—SIX MONTHS ENDED JUNE 30, 2003 AND 2002 (UNAUDITED)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS
ITEM 4. CONTROLS AND PROCEDURES
PART II. OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
ITEM 2. CHANGES IN SECURITIES
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
SIGNATURES
EXHIBIT INDEX
Certification of CEO Pursuant to Section 302
Certification of CFO Pursuant to Section 302
Certification of CEO Pursuant to Section 906
Certification of CFO Pursuant to Section 906


Table of Contents

STURGIS BANCORP, INC. AND SUBSIDIARIES

INDEX

           
      Page No.
     
Part I. Financial Information
       
 
Item 1. Financial Statements:
       
 
Condensed Consolidated Statements of Financial Condition—June 30, 2003 and December 31, 2002.
    4  
 
Condensed Consolidated Statements of Income—Three Months Ended June 30, 2003 and 2002 (Unaudited).
    5  
 
Condensed Consolidated Statements of Income—Six Months Ended June 30, 2003 and 2002 (Unaudited).
    6  
 
Condensed Consolidated Statements of Cash Flows—Six Months Ended June 30, 2003 and 2002 (Unaudited).
    7  
 
Notes To Condensed Consolidated Financial Statements.
    8  
 
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
    18  
 
Item 3. Quantitative and Qualitative Disclosures about Market Risks.
    30  
 
Item 4. Controls and Procedures
    31  
Part II. Other Information
       
 
Item 1. Legal Proceedings
    32  
 
Item 2. Changes in Securities
    32  
 
Item 4. Submission of Matters to a Vote of Security Holders
    32  
 
Item 6. Exhibits and Reports on Form 8-K
    32  
Signatures
    34  

-2-


Table of Contents

PART I. FINANCIAL INFORMATION

Throughout this Form 10-Q, Sturgis Bancorp, Inc. will be referred to as Bancorp and Sturgis Bank and Trust Company and its subsidiaries will be referred to as the Bank. Bancorp is a financial holding company under the Bank Holding Company Act of 1956, as amended. The Bank is a wholly owned subsidiary of Bancorp.

-3-


Table of Contents

ITEM 1. FINANCIAL STATEMENTS
STURGIS BANCORP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL CONDITION
                       
          June 30   December 31,
          2003   2002
 
 
 
ASSETS
               
Cash and due from banks
  $ 11,626,132     $ 13,064,101  
Short-term interest-bearing deposits
    298,970       7,183  
 
   
     
 
 
Total cash and cash equivalents
    11,925,102       13,071,284  
Interest-bearing deposits in banks
    18,726,557       23,018,375  
Securities - Available-for-sale
    9,083,004        
Securities - Held-to-maturity
    11,610,076       12,590,709  
Federal Home Loan Bank stock, at cost
    4,169,900       4,115,400  
Loans held for sale
    8,981,083       7,437,506  
Loans, net
    204,013,697       212,043,350  
Real estate owned
    1,080,092       1,358,759  
Bank owned life insurance
    6,487,487       6,335,429  
Accrued interest receivable
    1,684,161       1,731,948  
Investment in limited partnership
    1,195,480       161,080  
Premises and equipment, net
    6,846,893       6,641,980  
Intangible assets
               
 
Goodwill, net of accumulated amortization
    5,109,419       5,109,419  
 
Originated mortgage servicing rights
    1,770,242       1,501,922  
 
Other intangible assets
    103,609       105,601  
Other assets
    1,774,069       1,461,695  
 
   
     
 
     
Total assets
  $ 294,560,871     $ 296,684,457  
 
   
     
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
Liabilities:
               
 
Deposit accounts:
               
   
Noninterest-bearing
  $ 17,660,829     $ 12,747,121  
   
Interest-bearing
    187,835,663       189,816,675  
 
Borrowings from Federal Home Loan Bank
    58,206,084       64,381,396  
 
Accrued interest payable
    683,189       935,954  
 
Other liabilities
    1,794,924       1,350,783  
 
   
     
 
     
Total liabilities
    266,180,689       269,231,929  
Stockholders’ equity:
               
 
Common stock
    2,808,535       2,799,535  
 
Additional paid-in capital
    17,805,688       17,732,617  
 
Retained earnings
    7,765,960       6,920,376  
 
   
     
 
     
Total stockholders’ equity
    28,380,183       27,452,528  
 
   
     
 
     
Total liabilities and stockholders’ equity
  $ 294,560,871     $ 296,684,457  
 
   
     
 

-4-


Table of Contents

STURGIS BANCORP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF INCOME

                     
        Three Months Ended June 30,
 
 
        2003   2002
 
 
 
Interest income
               
 
Loans
  $ 3,496,154     $ 3,859,065  
 
Mortgage-backed securities
    67,754       50,564  
 
Investments
    190,659       139,457  
 
Interest-bearing deposits
    159,697       235,875  
 
Overnight deposits at FHLB
    8,239       8,461  
 
   
     
 
   
Total interest income
    3,922,503       4,293,422  
Interest expense
               
 
Deposits
    1,087,956       1,222,707  
 
FHLB advances
    704,797       815,776  
 
   
     
 
   
Total interest expense
    1,792,753       2,038,573  
 
   
     
 
 
Net interest income
    2,129,750       2,254,849  
Provision for loan losses
    710,787       235,125  
 
Net interest income after provision for loan losses
    1,418,963       2,019,724  
Noninterest income:
               
 
Service charges and other fees
    362,697       372,278  
 
Commission income
    303,179       282,656  
 
Mortgage banking activities
    989,221       274,659  
 
Trust fee income
    126,949       93,239  
 
Increase in cash surrender value of life insurance
    76,486       75,231  
 
Other income
    24,060       18,956  
 
 
   
     
 
   
Total noninterest income
    1,882,592       1,117,019  
Noninterest expenses:
               
 
Salaries and employee benefits
    1,347,243       1,183,373  
 
Office occupancy and equipment
    342,780       313,828  
 
Deposit account expenses
    48,595       46,267  
 
Service bureau expense
    238,800       157,206  
 
Professional fees and services
    87,872       113,012  
 
Other
    460,812       477,386  
 
 
   
     
 
   
Total noninterest expenses
    2,526,102       2,291,072  
 
   
     
 
   
Income before provision for federal income tax
    775,453       845,671  
Provision for federal income tax
    217,394       239,385  
 
   
     
 
   
Net income
  $ 558,059     $ 606,286  
 
   
     
 
Basic earnings per share
  $ 0.20     $ 0.20  
Diluted earnings per share
  $ 0.20     $ 0.20  
Dividends declared per share
  $ 0.09     $ 0.07  

-5-


Table of Contents

STURGIS BANCORP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF INCOME

                     
        Six Months Ended June 30,
 
 
        2003   2002
 
 
 
Interest income
               
 
Loans
  $ 7,174,172     $ 7,937,154  
 
Mortgage-backed securities
    139,865       64,510  
 
Investments
    341,103       256,118  
 
Interest-bearing deposits
    337,042       400,559  
 
Overnight deposits at FHLB
    21,028       41,130  
 
   
     
 
   
Total interest income
    8,013,210       8,699,471  
Interest expense
               
 
Deposits
    2,244,890       2,455,535  
 
FHLB advances
    1,453,595       1,727,988  
 
   
     
 
   
Total interest expense
    3,698,485       4,173,523  
 
   
     
 
 
Net interest income
    4,314,725       4,525,948  
Provision for loan losses
    1,029,476       815,257  
 
Net interest income after provision for loan losses
    3,285,249       3,710,691  
Noninterest income:
               
 
Service charges and other fees
    714,643       741,379  
 
Commission income
    542,142       492,653  
 
Mortgage banking activities
    1,723,700       859,302  
 
Trust fee income
    247,781       250,778  
 
Increase in cash surrender value of life insurance
    152,058       163,998  
 
Other income
    24,048       23,621  
 
 
   
     
 
   
Total noninterest income
    3,404,372       2,531,731  
Noninterest expenses:
               
 
Salaries and employee benefits
    2,517,824       2,299,621  
 
Office occupancy and equipment
    675,888       627,278  
 
Deposit account expenses
    98,721       94,603  
 
Service bureau expense
    444,113       315,260  
 
Professional fees and services
    185,950       200,137  
 
Other
    893,883       908,970  
 
 
   
     
 
   
Total noninterest expenses
    4,816,378       4,445,869  
 
   
     
 
   
Income before provision for federal income tax
    1,873,243       1,796,553  
Provision for federal income tax
    550,209       518,269  
 
   
     
 
   
Net income
  $ 1,323,024     $ 1,278,284  
 
   
     
 
Basic earnings per share
  $ 0.47     $ 0.42  
Diluted earnings per share
  $ 0.47     $ 0.42  
Dividends declared per share
  $ 0.17     $ 0.14  

-6-


Table of Contents

STURGIS BANCORP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

                         
            Six Months Ended June 30,
 
 
            2003   2002
           
 
            (Unaudited)   (Unaudited)
Cash Flows from Operating Activities
               
 
Net Income
  $ 1,323,034     $ 1,278,284  
 
Adjustments to reconcile net income to net cash from operating activities:
               
       
Depreciation
    318,672       294,484  
       
Amortization of intangibles
    572,431       252,322  
       
Provision for loan losses
    1,029,476       815,287  
       
Premiums and discounts on investment securities
    47,678       13,574  
       
Gain on sale of loans
    (1,043,880 )     (429,214 )
       
Gain on sale of real estate owned
    (22,629 )     (18,400 )
       
Proceeds from the sale of loans held for sale
    81,567,684       38,289,024  
       
Loans originated for sale
    (82,067,381 )     (34,056,040 )
       
Loss of equity in limited partnership
    15,600       9,000  
       
Increase in cash value of bank owned life insurance
    (152,058 )     (163,998 )
       
Changes in assets and liabilities:
               
       
   Increase in accrued interest and other assets
    (1,103,327 )     (1,051,750 )
       
   Increase in accrued interest and other liabilities
    192,447       2,509,104  
 
   
     
 
     
Net cash provided by operating activities
    677,728       7,741,677  
Cash Flows from Investing Activities
               
   
Net decrease (increase) in interest-bearing deposits in banks
    4,291,818       (21,480,822 )
   
Proceeds from maturities of securities held-to-maturity
    932,955       1,242,719  
   
Purchase of securities held-to-maturity
          (10,213,698 )
   
Proceeds (purchase) of other securities
    (9,083,004 )     (1,334,573 )
   
Stock dividend on FHLB stock
    (54,500 )      
   
Purchase of investment in limited partnership
    (1,050,000 )      
   
Net decrease in loans
    6,673,910       6,212,141  
   
Proceeds from sale of real estate owned
    627,564       125,511  
   
Purchases of premises and equipment
    (523,586 )     (217,342 )
 
   
     
 
       
Net cash provided by (used in) investing activities
    1,815,157       (25,666,064 )
Cash Flows from Financing Activities
               
   
Net increase in demand and savings account deposits
    10,500,059       4,613,937  
   
Net increase (decrease) in certificates of deposits
    (7,567,363 )     18,896,712  
   
Repayment of FHLB advances
    (10,349,373 )     (20,401,560 )
   
Proceeds from FHLB advances
    4,174,061       16,016,768  
   
Dividends paid
    (477,451 )     (424,668 )
   
Exercise of stock options
    81,000        
   
Stock Redemption
          (1,316,846 )
 
   
     
 
       
Net cash (used in) provided by financing activities
    (3,639,067 )     17,384,343  
 
   
     
 
Net (decrease) increase in Cash and Cash Equivalents
    (1,146,182 )     (540,044 )
Cash and Cash Equivalents - Beginning of Period
    13,071,284       10,629,027  
 
   
     
 
Cash and Cash Equivalents - End of Period
  $ 11,925,102     $ 10,088,983  
 
   
     
 

-7-


Table of Contents

STURGIS BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

Note A: FINANCIAL STATEMENTS.

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of Management, all adjustments (consisting only of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three-month and six-month periods ended June 30, 2003 are not necessarily indicative of the results that may be expected for the year ended December 31, 2003. For further information, refer to the consolidated financial statements and footnotes thereto included in the Bancorp’s Annual Report on Form 10-K for the year ended December 31, 2002.

Note B: ORGANIZATION AND ACCOUNTING POLICIES.

The following is a summary of the significant accounting policies followed in the preparation of the consolidated financial statements of Sturgis Bancorp and subsidiaries (individually and collectively referred to as “Bancorp”).

Organization

Bancorp is chartered as a financial holding company. Bancorp’s primary asset is Sturgis Bank & Trust Company (“Bank”), a Michigan savings bank. The Bank, as a state-chartered stock savings bank and as a member of the Federal Home Loan Bank System (“FHLB”), is required to maintain an investment in the capital stock of the FHLB.

The Federal Deposit Insurance Corporation (“FDIC”) insures deposit accounts within certain limitations. A premium is required by the FDIC for the insurance of such accounts.

-8-


Table of Contents

STURGIS BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited), Continued.

Note B: ORGANIZATION AND ACCOUNTING POLICIES, Continued.

Principles of Consolidation

The consolidated financial statements include the accounts of Bancorp, the Bank and all wholly-owned subsidiaries. All significant inter-company accounts and transactions are eliminated in consolidation.

Use of Estimates in the Preparation of Financial Statements

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 income and expenses during the reporting period. Actual results could differ from those estimates.

The allowance for loan losses is a material estimate that is particularly susceptible to change in the near term. While management uses available information to recognize losses on loans, future additions to the allowance or write-downs may be necessary based on changes in economic conditions. In addition, various regulatory agencies, as an integral part of their examination process, periodically review the allowance for loan losses. Such agencies could require Bancorp to recognize additions to the allowance or write-downs based on their judgment of information available to them at the time of their examination.

Securities

Debt securities that management has the positive intent and ability to hold to maturity are classified as “held to maturity” and recorded at amortized cost. Securities not classified as “held to maturity” or “trading” are classified as “available for sale” and recorded at fair value, with unrealized gains and losses excluded from earnings and reported as other comprehensive income.

Purchase premiums and discounts are recognized in interest income using the interest method over the terms of the securities. Declines in the fair value of held to maturity and available for sale securities below their cost that are deemed to be other than temporary are reflected in earnings as realized losses. Gains and losses on the sale of securities are recorded on the trade date and are determined using the specific identification method.

-9-


Table of Contents

STURGIS BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited), Continued.

Note B: ORGANIZATION AND ACCOUNTING POLICIES, Continued.

Loans

Substantially all of Bancorp’s loan activity is with customers located in southwestern and south-central, lower Michigan with a major concentration in single-family residential lending.

Generally, loans are collateralized by real estate. Bancorp expects loans to be repaid from cash flow or proceeds from the sale of selected assets of the borrower. Bancorp’s policy for requiring collateral is dependent upon management’s credit evaluation of the borrower.

Interest on loans is accrued and credited to income based upon the principal amount outstanding. The accrual of interest income is generally discontinued when a loan becomes 90 days past due as to principal or interest or when, in the opinion of management, full collection of principal or interest is unlikely. When a loan is in non-accrual status, interest income is recognized only to the extent of cash received and when the full collection of principal is not in doubt. Management may elect to continue the accrual of interest when the estimated fair value of collateral is sufficient to cover the principal balance and accrued interest.

Loan origination fees and certain direct loan origination costs are deferred and the net amount amortized as an adjustment of the related loan yield over the contractual life of the loans.

Loans Held for Sale

The Bank sells a portion of its mortgage loan production into the secondary market. Loans held for sale are carried at the lower of cost or market until sold. Whenever loan costs exceed market value on a net aggregate basis, a valuation allowance is recorded.

Allowance For Loan Losses

The allowance for loan losses is maintained at a level considered by management to be adequate to absorb losses inherent in existing loans and commitments. The adequacy of the allowance is based on evaluations that take into consideration such factors as prior loss experience, changes in the nature and volume of the portfolio, overall portfolio quality, loan concentrations, specific impaired or problem loans and commitments, and current economic conditions that may affect the borrower’s ability to pay.

-10-


Table of Contents

STURGIS BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited), Continued
.

Note B: ORGANIZATION AND ACCOUNTING POLICIES, Continued.

Office Properties and Equipment

Office properties and equipment are carried at cost, less accumulated depreciation. Depreciation is computed on the straight-line method based on the estimated useful lives of the related assets.

Real Estate Owned

Real estate owned includes properties acquired through foreclosure proceedings or by acceptance of a deed in lieu of foreclosure. Real estate owned is recorded at the lower of its cost or the estimated fair market value (as determined by recent appraisals) less estimated selling costs. Any write-down of the loan balance to estimated fair market value (less estimated selling costs) when the property is foreclosed is charged to the allowance for loan losses. Subsequent market write-downs, operating expenses and gains or losses on disposition of real estate owned are charged to current earnings.

Investment In Limited Partnership

The Bank has an investment in an Indiana limited partnership and First Michiana Development Corporation, a wholly-owned subsidiary of the Bank, has an investment in a Michigan limited partnership, which are structured to generate low-income housing tax credits. These investments are accounted for using the equity method, whereby Bancorp annually records its proportionate share of partnership losses as an adjustment to the carrying value of the investment.

Goodwill

Until adoption of FAS 142 in January of 2002, goodwill was amortized using accelerated methods over fifteen years. Beginning in January of 2002, the Bank no longer amortizes goodwill in accordance with FAS 142. On an ongoing basis, management assesses the recoverability of the goodwill. If an assessment of the goodwill indicates that its recoverability is impaired, a charge to expense is recorded for the amount of the impairment.

Servicing Rights

Servicing assets are recognized as separate assets when rights are acquired through purchase or through sale of financial assets. Capitalized servicing rights are amortized into noninterest income in proportion to, and over the period of, the estimated future net servicing income of the underlying financial assets. Servicing assets are evaluated for impairment based upon the fair value of the rights as compared to amortized cost.

-11-


Table of Contents

STURGIS BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited), Continued
.

Note B: ORGANIZATION AND ACCOUNTING POLICIES, Continued.

Impairment is determined by stratifying rights by predominant characteristics, such as interest rates and terms. Fair value is determined using prices for similar assets with similar characteristics, when available, or based upon discounted cash flows using market-based assumptions. Impairment is recognized through a valuation allowance for an individual stratum, to the extent that fair value is less than the capitalized amount for the stratum. The Bank carried a valuation allowance associated with capitalized servicing rights of approximately $170,000 at June 30, 2003 and $275,000 at December 31, 2002.

Federal Income Taxes

Deferred tax assets and liabilities are recognized for temporary differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.

Statement of Cash Flows

For the purposes of the consolidated statements of cash flows, Bancorp considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents.

                       
          Six Months Ended
          June 30,
         
          2003   2002
         
 
Supplemental cash flow information:
               
 
Cash paid during the periods for:
               
     
Interest
  $ 3,951,250     $ 4,322,707  
     
Income taxes
    690,000       520,071  
Noncash investing and financing activities:
               
   
Loans transferred to real estate owned
    325,668       504,812  

Earnings Per Share

Basic earnings per share is computed by dividing net income by the weighted average number of shares of common stock outstanding. For the three and six month periods ended June 30, 2003 the weighted average number of common shares used in the computation of basic earnings per share was 2,808,535 and 2,808,387, respectively. The weighted average number of common shares for the three and six month periods ended June 30, 2002 was 2,968,462 and 3,017,311, respectively.

-12-


Table of Contents

STURGIS BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited), Continued
.

Note B: ORGANIZATION AND ACCOUNTING POLICIES, Continued.

Diluted earnings per share is computed by dividing net income by the weighted average number of shares of common stock outstanding plus the dilutive effect of outstanding stock options. For the three and six month periods ended June 30, 2003 the weighted average number of common shares used in the computation of diluted earnings per share was 2,810,774 and 2,810,044, respectively. The weighted average number of common shares for the three and six month periods ended June 30, 2002 was 2,970,732 and 3,018,640, respectively.

Stock Options

Bancorp applies APB Opinion 25 and related Interpretations in accounting for the stock option plan. Accordingly, no compensation cost has been recognized. Had compensation cost for the stock option plan been determined based on the fair value at the grant dates for awards under the plan consistent with the method prescribed by FASB Statement No. 123, Bancorp’s net income and earnings per share would have been adjusted to the pro forma amounts indicated below:

                   
      Three Month Periods Ended June 30,
     
      2003   2002
     
 
      (Unaudited)
Net income, as reported
  $ 558,059     $ 606,286  
Deduct: Total stock-based compensation expense determined under fair value methods for all awards
    (3,655 )     (23,472 )
 
   
     
 
Proforma net income
  $ 554,404     $ 582,814  
 
   
     
 
Reported income per common share:
               
 
Basic
  $ 0.20     $ 0.20  
 
Diluted
    0.20       0.20  
Proforma income per common share:
               
 
Basic
    0.20       0.20  
 
Diluted
    0.20       0.20  

-13-


Table of Contents

STURGIS BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited), Continued
.

Note B: ORGANIZATION AND ACCOUNTING POLICIES, Continued.

                   
      Six Month Periods Ended June 30,
     
      2003   2002
     
 
      (Unaudited)
Net income, as reported
  $ 1,323,024     $ 1,278,284  
Deduct: Total stock-based compensation expense determined under fair value methods for all awards
    (7,310 )     (46,944 )
 
   
     
 
Proforma net income
  $ 1,315,714     $ 1,231,298  
 
   
     
 
Reported income per common share:
               
 
Basic
  $ 0.47     $ 0.42  
 
Diluted
    0.47       0.42  
Proforma income per common share:
               
 
Basic
    0.47       0.41  
 
Diluted
    0.47       0.41  

-14-


Table of Contents

STURGIS BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited), Continued
.

Note B: ORGANIZATION AND ACCOUNTING POLICIES, Continued.

Recent Accounting Pronouncements

In June 2001, Statement of Financial Accounting Standards No. 142 (FAS 142), Goodwill and Other Intangible Assets was issued and is effective for fiscal years beginning after December 15, 2001. Under FAS 142, identifiable intangible assets that meet certain criteria will continue to be amortized over their estimated useful lives. However, goodwill and non-identifiable intangible assets will no longer be amortized. Instead, these assets will be evaluated for impairment on an annual basis. If an asset is deemed to be impaired, the asset will be written down through an adjustment to current earnings. As a result of adopting FAS 142 effective January 1, 2002, Bancorp no longer amortizes goodwill.

Note C: LOANS RECEIVABLE, NET.

A summary of the balances of loans follows:

                       
          June 30,   December 31,
          2003   2002
         
 
          (Unaudited)        
Mortgage loans on real estate:
               
 
Residential 1-4 family
  $ 116,695,687     $ 127,770,040  
 
Commercial
    58,281,467       50,440,340  
 
Construction loans – residential
    9,097,781       11,844,367  
 
 
   
     
 
 
    184,074,935       190,054,747  
Commercial nonmortgage loans
    16,328,100       15,072,501  
Consumer and installment loans:
               
 
Consumer and installment
    10,137,994       11,354,651  
 
Other
    1,208,459       569,566  
 
 
   
     
 
 
    11,346,453       11,924,217  
 
 
   
     
 
   
Subtotal
    211,749,488       217,051,465  
 
Less:
               
   
Allowance for possible loan losses
    2,681,018       1,920,037  
   
Unearned interest
    12,505       16,925  
   
Undisbursed portion of loans in process
    5,283,382       3,167,369  
   
Deferred loan fees
    (241,114 )     (96,216 )
 
 
   
     
 
     
Loans receivable, net
  $ 204,013,697     $ 212,043,350  
 
   
     
 

-15-


Table of Contents

STURGIS BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited), Continued
.

Note D: DEPOSITS.

Interest-bearing deposits are summarized as follows:

                     
        June 30   December 31,
        2003   2002
       
 
        (Unaudited)        
Statement savings
  $ 44,935,447       40,890,720  
NOW accounts
    54,404,154       50,724,071  
Time:
               
 
$100,000 and over
    28,821,238       34,452,825  
 
Under $100,000
    59,674,824       63,749,059  
 
   
     
 
   
Total interest-bearing deposits
  $ 187,835,663     $ 189,816,675  
 
   
     
 

Note E: ADVANCES FROM FEDERAL HOME LOAN BANK.

Advances from the Federal Home Loan Bank of Indianapolis (“FHLB”) are collateralized by FHLB stock and all non-employee residential mortgage loans.

Bancorp had $58.2 million and $64.4 million in advances from FHLB at June 30, 2003 and December 31, 2002, respectively. Interest rates range from 1.36% to 7.34% with maturities ranging from July 2003 to February 2012.

Annual principal payments of FHLB advances are as follows:

                   
Twelve Months Ending           Weighted
June 30,   Amount   Rate

 
 
2004
  $ 11,302,801       4.56 %
2005
    2,557,211       6.73 %
2006
    3,346,072       5.70 %
2007
           
2008
    10,000,000       5.50 %
2009 and thereafter
    31,000,000       4.51 %
 
   
     
 
 
Total
  $ 58,206,084       4.85 %
 
   
     
 

Note F: CASH DIVIDENDS

Bancorp paid a cash dividend of $.08 per share on its issued and outstanding common stock on March 13, 2003 to shareholders of record February 13, 2003. Total dividends paid on March 13, 2003 were $224,683.

-16-


Table of Contents

STURGIS BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited), Concluded.

Bancorp paid a cash dividend of $.09 per share on its issued and outstanding common stock on June 16, 2003 to shareholders of record May 15, 2003. Total dividends paid on June 16, 2003 were $252,768.

Note G: EMPLOYEE BENEFIT PLANS

The Bank has a Defined Contribution Plan/401(k). The plan permits eligible employees to contribute a percentage of their compensation with the Bank contributing 25% of the employee’s pre-tax contribution, not to exceed 10% of the employee’s total compensation, as defined in the agreement. The plan also permits the Bank to make discretionary contributions.

-17-


Table of Contents

     ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Forward Looking Statements

This report contains statements that constitute forward-looking statements. These statements appear in several places in this report and include statements regarding intent, belief, outlook, objectives, efforts, estimates or expectations of Bancorp, primarily with respect to future events and the future financial performance of the Bancorp. Any such forward-looking statements are not guarantees of future events or performance and involve risks and uncertainties, and actual results may differ materially from those in the forward-looking statement. Factors that could cause a difference between an ultimate actual outcome and a preceding forward-looking statement include, but are not limited to, changes in interest rates and interest rate relationships; demand for products and services; the degree of competition by traditional and non-traditional competitors; changes in banking laws and regulations; changes in tax laws; changes in prices, levies, and assessments; the impact of technological advances; government and regulatory policy changes; the outcome of any pending and future litigation and contingencies; trends in consumer behavior and ability to repay loans; and changes of the world, national and local economies. Bancorp undertakes no obligation to update, amend or clarify forward-looking statements as a result of new information, future events, or otherwise.

Financial Condition

          Assets. Bancorp’s total assets at June 30, 2003 were $294.6 million compared to $296.7 million at December 31, 2002, a decrease of $2.1 million or 0.7%. Decreases in interest-bearing deposits and loans were redeployed into securities available for sale.

          Loans. The Bank’s net loans decreased to $204.0 million at June 30, 2003 from $212.0 million at December 31, 2002. This decrease was primarily due to residential loans refinanced with the decrease in market rates. Adjustable-rate mortgage loans were refinanced into fixed rate mortgages to lock in low rates. The Bank sells long-term, fixed rate, residential mortgages in the secondary market, so the residential mortgages decreased to $116.7 million at June 30, 2003 from $127.8 million at December 31, 2002. Commercial mortgage loans increased to $58.3 million, or 28.2% of gross loans, at June 30, 2003 from $50.4 million, or 23.2% of gross loans at December 31, 2002. The demand for fixed-rate mortgage loans in 2003 was strong due to lower average interest rates during the period. The mortgage loans originated for sale were primarily funded by the secondary mortgage market sales. At June 30, 2003, outstanding loan commitments were $34.4 million, which included $18.5 million of home equity lines of credit. These loan commitments will be funded by interest-bearing deposits, maturing assets, and additional FHLB borrowings, if needed. The decision to sell fixed-rate mortgages with original maturities of 10 years or greater protects the Bank from the interest rate risks inherent in holding these longer fixed-rate loans and provides a source of liquidity to fund loan demand. Bank Management does not view the decrease in loan balances as a continuing trend. An increase in market interest rates

-18-


Table of Contents

will decelerate the pace of refinance in the residential loan portfolio and the Bank is continuing its growth in commercial loans.

          Loans serviced for others increased by $23.4 million to $201.9 million at June 30, 2003 from $178.5 million at December 31, 2002. This servicing portfolio consists of loans originated by the Bank and sold in the secondary mortgage market with servicing retained by the Bank. Bancorp has no purchased mortgage servicing portfolio. The originated mortgage servicing rights asset had a valuation allowance at June 30, 2003 and December 31, 2002 of approximately $170,000 and $275,000, respectively. This allowance was established to recognize the measured impairment of the asset. The Bank will continue to monitor the valuation of the servicing rights asset. If subsequent analysis shows reductions in the impairment, the valuation allowance will be reduced.

          Allowance for loan losses. The Bank makes provisions for loan losses in accordance with the changes in the credit risk of the loan portfolio. The provisions are based on the historic loss experience of the Bank, adjusted for the increasing credit risk inherent in the growing commercial loan portfolio. The Bank makes general provisions by loan category; residential mortgages, nonresidential mortgages, commercial loans, home equity loans, second mortgages, consumer loans and deposit account loans. Commercial loans and nonresidential mortgages are graded on an 8-point scale, based on the credit quality. Loan grades are reviewed at least annually. The grade of the loan determines the allowance for losses. Loans graded 6 or higher are reviewed for specific reserves, determined by management’s assessment of risk.

-19-


Table of Contents

           The following table provides an analysis of the allowance for loan losses:

                                             
        Six Months Ended   Year Ended
        June 30,   December, 31,
       
 
        2003   2002   2002   2001   2000
       
 
 
 
 
Balance at the beginning of the period
  $ 1,920,037     $ 1,300,000     $ 1,300,000     $ 803,744     $ 730,000  
Charge-offs:
                                       
 
Residential mortgages
    102,923       275,729       448,217       226,230       117,403  
 
Commercial mortgages
    91,507             121,053       42,900        
 
Construction loans – residential
                             
 
Construction loans – commercial
                             
 
Commercial nonmortgage loans
    43,121       130,717       130,718       175,675       25,061  
 
Loans secured by deposits
                             
 
Other consumer and installment loans
    59,362       32,870       250,118       162,412       188,219  
 
   
     
     
     
     
 
   
Total charge-offs
    296,913       439,316       950,106       607,217       330,683  
Recoveries
                                       
 
Residential mortgages
    640                   21,344       54,261  
 
Commercial mortgages
    636             2,966              
 
Construction loans – residential
                             
 
Construction loans – commercial
                             
 
Commercial nonmortgage loans
          16,548       16,548       3,021       2,044  
 
Loans secured by deposits
                             
 
Other consumer and installment loans
    27,143       22,922       55,713       22,914       39,122  
 
   
     
     
     
     
 
   
Total recoveries
    28,419       39,470       75,227       47,279       95,427  
Net charge-offs
    268,494       (399,846 )     874,879       559,938       235,256  
Provision for loan losses
    1,029,476       815,257       1,494,916       1,056,194       309,000  
 
   
     
     
     
     
 
Balance at the end of the period
  $ 2,681,019     $ 1,715,411     $ 1,920,037     $ 1,300,000     $ 803,744  
 
   
     
     
     
     
 
Ratio of net charge-offs during the period to Average loans outstanding during the period
    0.13 %     0.19 %     0.40 %     0.25 %     0.11 %
Allowance for loan losses to total loans
    1.27 %     0.79 %     0.88 %     0.58 %     0.36 %
Nonperforming assets to total assets
    1.42 %     1.74 %     1.76 %     1.55 %     0.86 %
Allowance for loan losses to nonperforming assets
    64.05 %     32.75 %     36.82 %     29.91 %     34.50 %

-20-


Table of Contents

     The following table shows the allocation of the allowance for loan losses at the dates indicated by loan type:

                                   
      June 30, 2003   December 31, 2002
     
 
              Percent of           Percent of
              Loans in           Loans in
              Each           Each
              Category to           Category to
      Amount   Total Loans   Amount   Total Loans
     
 
 
 
Residential mortgages
  $ 446,216       55.99 %   $ 491,171       58.87 %
Commercial mortgages
    1,410,952       27.52 %     956,217       23.24 %
Construction loans – residential
    27,176       4.30 %     8,651       3.70 %
Construction loans – commercial
    34,856       1.12 %     16,914       1.75 %
Commercial nonmortgage loans
    644,790       7.71 %     314,963       6.94 %
Loans secured by deposits
          0.57 %           0.26 %
Other consumer and installment
    117,029       4.79 %     132,121       5.23 %
 
   
     
     
     
 
 
Total allowance for loan losses
  $ 2,681,019       100.00 %   $ 1,920,037       100.00 %
 
   
     
     
     
 

[Additional columns below]

[Continued from above table, first column(s) repeated]

                                   
      December 31, 2001   December 31, 2000
     
 
              Percent of           Percent of
              Loans in           Loans in
              Each           Each
              Category to           Category to
      Amount   Total Loans   Amount   Total Loans
     
 
 
 
Residential mortgages
  $ 304,503       67.13 %   $ 391,768       71.96 %
Commercial mortgages
    470,459       15.92 %     189,927       11.73 %
Construction loans – residential
    35,014       3.62 %     23,871       2.14 %
Construction loans – commercial
          0.20 %           0.14 %
Commercial nonmortgage loans
    165,188       5.89 %     92,594       5.72 %
Loans secured by deposits
          0.26 %           0.19 %
Other consumer and installment
    324,836       6.98 %     105,584       8.14 %
 
   
     
     
     
 
 
Total allowance for loan losses
  $ 1,300,000       100.00 %   $ 803,744       100.00 %
 
   
     
     
     
 

     Loans in nonaccrual status at June 30, 2003 of $2.8 million consisted primarily of residential and commercial real estate loans, for which foreclosure has begun or full collection of the loan is questionable. The following table presents the aggregate amount of troubled asset categories as of the dates indicated:

                                   
              December 31,
      June 30, 2003   2002   2001   2000
     
 
 
 
Past due – 90 days or greater
  $ 277,138     $ 899,975     $ 1,073,625     $ 1,314,288  
Nonaccrual loans
    2,828,513       2,955,666       2,821,965       911,610  
Real estate owned
    1,080,092       1,358,759       451,173       103,500  
 
   
     
     
     
 
 
Total nonperforming assets
    4,185,743       5,214,400       4,346,763       2,329,398  
Restructured assets
    798,419       626,882       1,381,920       1,030,858  
 
   
     
     
     
 
 
Total troubled assets
  $ 4,984,162     $ 5,841,282     $ 5,728,683     $ 3,360,256  
 
   
     
     
     
 
Ratio of troubled assets to total loans
    2.44 %     2.75 %     2.56 %     1.50 %
 
   
     
     
     
 
Ratio of troubled assets to total assets
    1.69 %     1.97 %     2.05 %     1.24 %
 
   
     
     
     
 

     Interest-bearing Deposits in Banks. Interest-bearing deposits in banks were $18.7 million at June 30, 2003, compared to $23.0 million at December 31, 2002, a decrease of $4.3 million, due to maturity.

     Securities – Available for sale. Investment securities available for sale of $9.1 million at June 30, 2003 consisted primarily of shares in a mutual fund that invests in mortgage-related securities.

     Securities – Held-to-maturity. Investment securities held-to-maturity consisting

-21-


Table of Contents

of municipal obligations, trust preferred and mortgage-backed securities were $11.6 million at June 30, 2003, compared to $12.6 million at December 31, 2002 a decrease of $1.0 million. The decrease was primarily due to principal payments on mortgage-backed securities.

     Investments in Limited Partnerships. Investments in limited partnerships increased to $1.2 million at June 30, 2003 from $161,080 at December 31, 2002. This increase is due to an investment in North Lake Apartments in Elkhart, Indiana. North Lake Apartments is a 192-unit apartment community which utilizes tax exempt financing along with federal tax credits to provide affordable housing to residents with less than 60% of the area’s median income. Bancorp’s investment of $1.1 million in the six months ended June 30, 2003 fully fund’s Bancorp’s 25% partnership position.

     Deposits and Borrowed Funds. Deposits were $205.5 million at June 30, 2003, compared to $202.6 million at December 31, 2002, an increase of $2.9 million or 1.4%. The increase is primarily in noninterest-bearing custodial accounts for mortgage investors and commercial checking accounts. Custodial accounts increased due to payoff activity not yet remitted to investors.

     The Bank has an available line of credit with the Federal Home Loan Bank of Indianapolis (“FHLB”) which provides for advances up to $10.0 million and matures in March 2004. All borrowings from FHLB are collateralized by FHLB stock and non-employee mortgage loans. Short-term advances were $4.2 million at June 30, 2003 compared to $6.7 million at December 31, 2002.

     Long-term advances were $54.0 million at June 30, 2003 compared to $57.7 million at December 31, 2002.

Capital

     The stockholders’ equity of Bancorp was $28.4 million at June 30, 2003 compared to $27.5 million at December 31, 2002, an increase of $0.9 million or 3.4%. The primary component of this increase was net income. Cash dividends during the first six months of 2003 of $0.17 per share reduced retained earnings by $477,451. The stockholders’ equity was 9.8% of total assets at June 30, 2003.

     The Federal Reserve Board (“FRB”) has adopted risk-based capital guidelines applicable to Bancorp. These guidelines require that financial holding companies, such as Bancorp, maintain capital commensurate with both on and off balance sheet credit risks of their operations. Under the guidelines, a financial holding company must have a minimum ratio of total capital to risk-weighted assets of 8.0%.

     In addition, a financial holding company must maintain a minimum ratio of Tier 1 capital equal to 4.0% of risk-weighted assets. Tier 1 capital includes common stockholders equity, qualifying perpetual preferred stock and minority interest in equity accounts of consolidated subsidiaries less goodwill.

-22-


Table of Contents

     As a supplement to the risk-based capital requirements, the FRB has also adopted leverage capital ratio requirements. The leverage ratio requirements establish a minimum ratio of Tier 1 capital to total assets, less goodwill, of 3% for the most highly rated financial holding companies. All other financial holding companies are required to maintain additional Tier 1 capital yielding a leverage ratio of 4%-5%, depending on the particular circumstances and risk profile of the institution.

     The following table summarizes the capital ratios of Bancorp at the dates indicated:

                         
            June 30, 2003   December 31, 2002
           
 
Equity to assets
            9.6 %     9.2 %
Tier I leverage
            7.9 %     7.5 %
Risk-based:
  Tier I capital     11.3 %     11.1 %
 
  Total capital     12.6 %     12.0 %

Asset/Liability Management

     A significant component of the Bank’s earnings is net interest income. The Bank’s asset/liability management strategy is to maximize net interest income over time by reducing the impact of fluctuating interest rates. This is accomplished by matching the mix and maturities of its assets and liabilities. At the same time the Bank’s asset/liability strategies for managing interest rate risk must also accommodate customer demands for particular types of deposit and loan products. The Bank uses various asset/liability management techniques in an attempt to maintain a profitable mix of financial assets and liabilities, provide deposit and loan products that meet the needs of its market area, and maintain control over interest rate risk resulting from changes in interest rates.

     Net interest income is derived from the difference or “spread” between the yield on interest-earning assets and the cost of interest-bearing liabilities. The Bank has sought to reduce its exposure to changes in interest rates by matching more closely the effective maturities and repricings of its interest-sensitive assets and liabilities. At the same time, the Bank’s asset/liability management strategies must also accommodate customer demands for particular types of deposit and loan products.

     While much of the Bank’s asset/liability management efforts involve strategies that increase the rate sensitivity of its loans and investments, such as the sale of long-term fixed rate loans, originations of adjustable rate loans and purchases of adjustable rate mortgage-backed securities or relatively short average life fixed-rate investments, it also uses certain techniques to reduce the rate sensitivity of its deposits and borrowed money. Those techniques include attracting longer-term certificates of deposit when the market will permit, emphasizing core deposits, which are less sensitive to changes in interest rates, and borrowing through long-term FHLB advances. The Bank’s asset/liability management strategy will appropriately change when market rates change.

     The Bank measures its exposure to interest rate fluctuations primarily by using a

-23-


Table of Contents

computer modeling system designed for savings institutions such as the Bank. The model uses assumptions which management believes are reasonable for the analysis. These assumptions include (but are not limited to) prepayment and decay rates based on nine interest rate scenarios. It allows the Bank to adjust its asset-liability mix based on the interest rate risk identified. The analysis estimates the changes in the market value of the Bank’s equity using interest rate change scenarios ranging from +4% to - 4%, in 1% increments from current market rates. At June 30, 2003, the following table illustrates the interest rate sensitivity of Bancorp’s equity to changes in market interest rates.

         
(in Thousands of Dollars)        

       
Book value of stockholders’ equity
  $ 28,380  
4% increase in market rates
    44,562  
3% increase in market rates
    44,490  
2% increase in market rates
    45,973  
1% increase in market rates
    44,856  
No change (current market value of equity)
    43,507  
1% decrease in market rates
    40,699  
2% decrease in market rates
    37,694  
3% decrease in market rates
    34,102  
4% decrease in market rates
    29,633  

     As the table shows, Bancorp’s book value of equity is less than estimated market value in all of the scenarios. That indicates that Bancorp is able to withstand fluctuations in market interest rates without posting a significant threat to either Bancorp’s stockholders’ equity or the federal deposit insurance system and, therefore, Bancorp can be deliberate in its actions to adjust the asset-liability mix. Bancorp would meet the regulatory minimum capital requirements in all of the interest-rate scenarios.

     Bancorp has an Asset-Liability Management Committee (ALCO) that meets as needed. The purpose of this Committee is to communicate, coordinate, and monitor asset-liability management procedures. The Committee establishes and monitors the volume and mix of both assets and funding sources. The objective is to manage assets and funding sources to produce results consistent with Bancorp’s liquidity requirements, capital adequacy, growth, and profitability goals. To accomplish this objective, the ALCO uses internal budget variance reports, forecasts for changes in interest rates and consumer deposit activity, as well as forecasts of loan demand in each of Bancorp’s loan types, investment maturities and new investment alternatives, and various other internal and external reports.

     Simulation: Bancorp uses a computer-based earnings simulation model to estimate the effects of various interest rate environments on the balance sheet structure

-24-


Table of Contents

and net interest income. These simulation techniques involve changes in interest rate relationships, asset and liability mixes, and prepayment options inherent in financial instruments, as well as interest rate levels in order to quantify risk. Bancorp’s sensitivity is estimated by first forecasting the next twelve months of net interest income under an assumed environment of constant market interest rates. Next, immediate parallel interest rate shocks are constructed in the model. The rate shocks reflect changes of equal magnitude to all market interest forecast under each of the rate shock scenarios. The resulting change in net interest income is an indication of the sensitivity change in net earnings to directional changes in market interest rates. This model is based solely on parallel changes in market rates and does not reflect the levels of interest rate risk that may arise from other factors such as changes in the spreads between key market rates or in the shape of the Treasury yield curve. The net interest income simulation model includes on-balance sheet loan, investment, deposit, and debt instruments.

     Bancorp’s Board of Directors compares net interest income sensitivity and has established tolerance limits for fluctuation. At June 30, 2003, the forecasted exposure was within Bancorp’s established policy limits, except in falling rate change scenarios. Bancorp’s Board of Directors and Management consider further significant rate decreases from June 30, 2003 as unlikely.

Net Interest Income Sensitivity: Change in Projected Results vs. Constant Rates

12 Month Projection – July 2003 through June 2004

                                         
    Rate Shock Amount
    (2.00%)   (1.00%)   0.00%   1.00%   2.00%
   
 
 
 
 
Percent Change in net interest income vs constant rates
    (16.11 %)     (7.99 %)     0.00 %     6.64 %     15.95 %
ALCO Policy
    (6.00 %)     (3.00 %)     0.00 %     (4.00 %)     (8.00 %)

Effect of Interest Rate Fluctuations

     Bancorp’s consolidated results of operations depend to a large extent on Bancorp’s level of net interest income, which is the difference between interest income earned on its loan and investment portfolios versus the interest paid on deposits and borrowed funds. If the cost of funds increases faster than the yield on its interest-earning assets, net interest income will be reduced.

     Bancorp measures its interest rate risk primarily using simulation analysis. This analysis is prepared by the Chief Financial Officer and reviewed by the Asset/Liability Management Committee. The ALCO is comprised of the Chief Executive Officer, Chief Financial Officer and other representatives from operations, branch

-25-


Table of Contents

administration, lending, trust, private banking, and marketing. Bancorp’s Board of Directors reviews quarterly reports that estimate Bancorp’s sensitivity to changes in interest rates. Sensitivity is estimated for net interest income and market value of portfolio equity.

     While Bancorp uses various tools to monitor interest rate risk, it is unable to predict future fluctuations in interest rates or the specific impact thereof. The market value of most of Bancorp’s financial assets is sensitive to fluctuations in market interest rates. Fixed-rate investments including mortgage loans and mortgage-backed securities decline in value as interest rates rise. Adjustable-rate loans and securities generally have less market value volatility than do fixed-rate products.

Liquidity

     Bancorp maintains certain levels of liquid assets (the most liquid of which are cash and cash equivalents and investment securities) in order to meet demands from loan commitments, savings withdrawals and other obligations. Bancorp manages liquidity by maintaining a portion of its liquid assets in overnight accounts and by keeping various maturities in its portfolio of investment securities. The primary sources of liquidity are loan repayments and sales, maturing investments, deposit accounts, and FHLB borrowings.

     Two factors contributed to the increased liquidity at June 30, 2003; low interest rates for residential mortgages and decreased confidence in equity markets. The residential mortgages that have refinanced into low fixed-rate terms have been sold to the secondary mortgage market, providing funds for Bancorp to redeploy. Bancorp originated commercial mortgage and commercial nonmortgage loans, so the percentage of commercial loans to total loans increased. Decreased investor confidence in equity markets has increased bank deposits nationally, including deposits at Bancorp. This increase in deposits provided additional funds Bancorp invested in securities and interest-bearing deposits in other banks. Either an increase in loan rates or investor confidence in equity markets could significantly reduce Bancorp’s liquidity position.

Cash Flows

     Operating. Cash flows from operating activities are most significantly affected by net income and mortgage banking activities. Net income was $1,323,034 and $1,278,284 for the six months ended June 30, 2003 and 2002, respectively. The increase in the gain on sale of loans to $1,043,880 in the six months ended June 30, 2003 from $429,214 in the six months ended June 30, 2002 is significantly offset by the increase in amortization of intangibles (originated mortgage servicing rights). Loans originated for sale and proceeds from the sale of loans also increased with the historically low mortgage loan rates. Loans originated for sale were $82.1 million and $34.1 million for the six months ended June 30, 2003 and 2002, respectively. This increase in loans originated for sale is primarily due to low residential mortgage rates. Proceeds from the sales of loans were $81.6 million and $38.3 million for the six months ended June 30, 2003 and 2002, respectively. Because

-26-


Table of Contents

Bancorp generally has a policy of selling long-term fixed rate mortgage loans, the volume of loan sales varies with customer demand for these loans.

     Investing. Cash flows from investing activities are most significantly affected by loans made to customers net of principal payments, changes in Bancorp’s investment portfolio, and increases in interest-bearing deposits in banks. For the six months ended June 30 2003 and 2002 there were decreases in loans of $6.7 million and $6.2 million, respectively, primarily due to refinanced loans. Investment purchases and maturities also affect cash flows from investing activities. Bancorp’s management maintains investments at levels that provide Bancorp with optimal return, risk and liquidity. In the six months ended June 30, 2003, Bancorp decreased its holdings in interest-bearing deposits in banks by $4.3 million to $18.7 million. This decrease in interest-bearing deposits is due to Bancorp’s positioning for rising interest rates. In contrast, for the six months ended June 30, 2002, Bancorp increased interest-bearing deposits in banks by $21.5 million to securely lock in interest rates as short-term market rates decreased. Bancorp also purchased $9.1 million and $1.1 million of other securities and an investment in a limited partnership, respectively, during the six months ended June 30, 2003.

     Financing. Cash flows from financing activities are mostly affected by changes in deposits and FHLB advances. Deposits increased $2.9 million and $23.5 million in the six months ended June 30, 2003 and 2002, respectively. Deposit increases in the six months ended June 30, 2002 included jumbo certificates of deposit, which the Bank used as an alternative to additional FHLB advances. Bancorp also used FHLB advances for financing its operating and investing activities. The FHLB advances decreased $6.2 million and $4.4 million during the six months ended June 30, 2003 and 2002, respectively. Bancorp generally does not borrow funds from FHLB without a specific investment strategy, such as funding specific loan commitments, holding (rather than selling) selected loans, or increasing leverage of Bancorp through investments in interest-bearing deposits in banks.

Contractual Obligations

                                         
    Payments Due by Period
   
            Less than   1 - 3   4 - 5   After 5
    Total   1 year   years   years   years
   
 
 
 
 
Certificates of deposit   $ 88,496,063     $ 36,870,091     $ 23,864,802     $ 22,590,392     $ 5,170,777  
FHLB advances   $ 54,144,253     $ 11,302,801     $ 5,903,283     $ 10,000,000     $ 31,000,000  
     
     
     
     
     
 
Total contractual
cash obligations
    $142,640,316     $ 48,155,287     $ 29,768,085     $ 32,590,392     $ 36,170,777  

     The long-term debt obligations consist of certificates of deposit and advances from the Federal Home Loan Bank. The above schedule represents principal payments only and does not include interest.

Results of Operations

     Bancorp reported net income of $558,059 or $0.20 per share for the three months

-27-


Table of Contents

ended June 30, 2003 compared to net income of $606,286 or $0.20 per share for the three months ended June 30, 2002. The decrease in net income was primarily due to an increase in the provision for loan losses. Bancorp reported net income of $1,323,024 or $0.47 per share for the six months ended June 30, 2003 compared to net income of $1,278,284 or $0.42 per share for the six months ended June 30, 2002. The increase in net income was primarily due to an increase in mortgage banking activities.

Interest Income

     Three Months Ended June 30, 2003 Compared to Three Months Ended June 30, 2002. Interest income decreased $0.4 million to $3.9 million from $4.3 million. This decrease is primarily due to decreases in the average interest rates earned to 6.09% in 2003 from 6.77% in 2002. The decrease in interest income is likely to reverse when interest rates increase.

     Six Months Ended June 30, 2003 Compared to Six Months Ended June 30, 2002. Interest income decreased $0.7 million to $8.0 million from $8.7 million. This decrease is primarily due to decreases in the average interest rates earned to 6.21% in 2003 from 6.94% in 2002. The decrease in interest income is likely to reverse when interest rates increase.

     During the three and six months ended June 30, 2003 and June 30, 2002, Bancorp increased investment securities as loans refinanced and were subsequently sold.

Interest Expense

     Three Months Ended June 30, 2003 Compared to Three Months Ended June 30, 2002. Interest expense decreased $0.2 million to $1.8 million from $2.0 million. This was primarily due to the decrease in rates paid on average interest-bearing deposits and FHLB advances. The rate paid on average interest-bearing liabilities decreased to 2.88% from 3.36%.

     Six Months Ended June 30, 2003 Compared to Six Months Ended June 30, 2002. Interest expense decreased $0.5 million to $3.7 million from $4.2 million. This was primarily due to the decrease in rates paid on average interest-bearing deposits and FHLB advances. The rate paid on average interest-bearing liabilities decreased to 2.96% from 3.49%.

     During the three and six months ended June 30, 2003 compared to the three and six months ended June 30, 2002, the shift from FHLB borrowings to lower rate deposit accounts also contributed to the decrease in interest expense.

Net Interest Income

     Three Months Ended June 30, 2003 Compared to Three Months Ended June 30,

-28-


Table of Contents

2002. Net interest income decreased $125,099 to $2.1 million from $2.3 million. This decrease was primarily caused by a decrease in net interest-earning assets to $9.1 million from $11.3 million and a decrease in the net interest margin to 3.31% from 3.56%.

     Six Months Ended June 30, 2003 Compared to Six Months Ended June 30, 2002. Net interest income decreased $0.2 million to $4.3 million from $4.5 million. This decrease was primarily caused by a decrease in net interest-earning assets to $8.4 million from $11.4 million and a decrease in the net interest margin to 3.34% from 3.61%.

     During the three and six months ended June 20, 2003 compared to the three and six months ended June 30, 2002, the decrease in market interest rates to historically low levels significantly contributed to the decrease in net interest income, as the portfolio has a positive gap (assets reprice more quickly than liabilities).

Provision for Loan Losses

     Three Months Ended June 30, 2003 Compared to Three Months Ended June 30, 2002. The provision for loan losses was $710,787 for the quarter ended June 30, 2003 and $235,125 for the quarter ended June 30, 2002.

     Six Months Ended June 30, 2003 Compared to Six Months Ended June 30, 2002. The provision for loan losses was $1,029,476 for the quarter ended June 30, 2003 and $815,257 for the quarter ended June 30, 2002.

     The provision for loan losses was based upon management’s assessment of relevant factors, including types and amounts of non-performing loans, historical and anticipated loss experience on such types of loans, and current and projected economic conditions. The increases in provision for loan losses during the three and six month periods ended June 30, 2003 compared to the three and six month periods ended June 30, 2002 are primarily due to a single commercial lending relationship. During the three months ended June 30, 2003, Bancorp classified a loan relationship totaling $5.4 million which resulted in an increase in the allowance for loan losses of approximately $700,000.

Noninterest Income

     Three Months Ended June 30, 2003 Compared to Three Months Ended June 30, 2002. Noninterest income was $1.8 million for the three months ended June 30, 2003 compared to $1.1 million for the three months ended June 30, 2002, an increase of $765,573 or 68.5%. The primary component of noninterest income was mortgage banking activities, which increased to $989,221 in 2003 from $274,659 in 2002. Commission income was $303,179 for the three months ended June 30, 2003 compared to $282,656 for the three months ended June 30, 2002.

     Six Months Ended June 30, 2003 Compared to Six Months Ended June 30, 2002. Noninterest income was $3.4 million for the six months ended June 30, 2003 compared to $2.5 million for the six months ended June 30, 2002, an increase of $872,641 or 34.5%. The primary component of noninterest income was mortgage banking activities, which

-29-


Table of Contents

increased to $1,723,700 in 2003 from $859,302 in 2002. Commission income was $542,142 for the six months ended June 30, 2003 compared to $492,653 for the six months ended June 30, 2002.

     During the three and six months ended June 30, 2003 compared to the three and six months ended June 30, 2002, the increase in mortgage banking activities is due to the increase in loan sales during 2003 compared to 2002. Management does not expect refinance activity to continue at the current pace. The increases in commission income are due to growth in account relationships at Oakleaf Financial Services, Inc., the Bank’s wholly owned investment subsidiary.

Noninterest Expense

     Three Months Ended June 30, 2003 Compared to Three Months Ended June 30, 2002. Noninterest expense was $2.5 million for the three months ended June 30, 2003 compared to $2.3 million for the three months ended March 31, 2002, an increase of $235,030. Salaries and employee benefits increased by $163,870 due to staffing changes, salary adjustments and cost of living increases that took effect January 2003 and benefits expense. Service bureau expense increased to $238,800 from $157,206 for the three months ended June 30, 2003 and 2002, respectively.

     Six Months Ended June 30, 2003 Compared to Six Months Ended June 30, 2002. Noninterest expense was $4.8 million for the six months ended June 30, 2003 compared to $4.4 million for the six months ended June 30, 2002, an increase of $370,509. Salaries and employee benefits increased by $219,864 due to staffing changes, salary adjustments and cost of living increases that took effect January 2003 and benefit expense. Service bureau expense increased to $444,113 from $315,260 for the six months ended June 30, 2003 and 2002, respectively.

     For the three and six months ended June 30, 2003 compared to the three and six months ended June 30, 2002, the increase in service bureau expense was due to conversion in April 2003 to a different service bureau. The conversion to a new service bureau enhances the technological capability and efficiency of the Bank.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     The information concerning quantitative and qualitative disclosures about market risk contained under the captions “Asset/Liability Management” and “Effect of Interest Rate Fluctuations” on pages 13 through 18 (inclusive) of the Bancorp’s Annual Report to Stockholders for the year ended December 31, 2002 is incorporated herein by reference. Such Annual Report was previously filed as Exhibit 13.1 to Bancorp’s Annual Report on Form 10-K for the year ended December 31, 2002.

     Copies of the Bank’s historical filings with the FDIC under the Securities Exchange Act of 1934 can be obtained from Sturgis Bank & Trust Company by contacting Eric L. Eishen at Sturgis Bank & Trust Company, 113-125 E. Chicago Road, Sturgis, Michigan

-30-


Table of Contents

49091, telephone number (269) 651-9345 or, for a nominal fee, from the FDIC, telephone number (202) 898-8913 or fax number (202) 898-3909. Filings of Bancorp with the Securities and Exchange Commission can be obtained from Bancorp by contacting Eric L. Eishen at Sturgis Bancorp, Inc., 113-125 E. Chicago Road, Sturgis, Michigan 49091, telephone number (269) 651-9345 or through the Securities and Exchange Commission EDGAR System at www.sec.gov. The Bank also maintains a website at www.sturgisbank.com, at which Bancorp’s electronic filings with the SEC are freely available.

     ITEM 4. CONTROLS AND PROCEDURES

EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES

     Bancorp’s chief executive officer and chief financial officer have concluded that Bancorp’s disclosure controls (as defined in Exchange Act Rule 13a-14(c)) are sufficiently effective to ensure that the information required to be disclosed by Bancorp in the reports it files under the Exchange Act is gathered, analyzed and disclosed with adequate timeliness, accuracy and completeness, based on an evaluation of such controls and procedures conducted within 90 days prior to the date hereof.

CHANGES IN INTERNAL CONTROLS

     There have been no significant changes in Bancorp’s internal controls or in other factors that could significantly affect these controls subsequent to the date of the evaluation referred to above.

-31-


Table of Contents

PART II. OTHER INFORMATION

     ITEM 1. LEGAL PROCEEDINGS

There are no material legal proceedings other than the ordinary routine proceedings of Bancorp.

     ITEM 2. CHANGES IN SECURITIES

The information contained in the section captioned “Market Information” in the 2002 Annual Report to Stockholders is incorporated herein by reference. Such Annual Report was previously filed as Exhibit 13.1 to Bancorp’s Annual Report on Form 10-K for the year ended December 31, 2002. In addition to the information incorporated by reference, the following table shows sales of unregistered securities by Bancorp since December 31, 2002.

                         
Date of Sale   Number of Shares   Exercise Price   Name

 
 
 
01/03/2003
    9,000     $ 9.00     Leonard L. Eishen

     ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

The Annual Meeting of stockholders was held on April 29, 2003. Two matters were voted at the Meeting.

Election of Directors

Mr. Eric L. Eishen and Mr. James A. Goethals were elected to the Board of Directors for three (3) year terms expiring in 2006. The certified shares for the election of Eric L. Eishen were 2,282,332. The certified shares for the election of James A. Goethals were 2,281,657. The other Directors whose terms of office continued after the Meeting were Raymond H. Dresser, Jr., Leonard L. Eishen, Lawrence A. Franks, Donald L. Frost, and Philip G. Ward.

Ratification of the appointment of Independent Public Accountants

The Board of Directors appointed Plante & Moran, PLLC as Independent Public Accountants for the year ending December 31, 2003. The certified shares voted at the Meeting ratified this appointment with 2,301,565 shares voting in favor of the appointment, 45,282 shares voting against, and 124,450 shares abstaining. The appointment was approved.

     ITEM 6. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

(a) Exhibit Listing

     
Exhibit Number   Description

 
2.1   Plan of Reorganization and Merger Agreement (1)
     
2.2   Consolidation Agreement (1)
     
3.1   Articles of Incorporation of Sturgis Bancorp, Inc. (1)

-32-


Table of Contents

     
Exhibit Number   Description

 
3.2   Bylaws of Sturgis Bancorp, Inc. (1)
     
10.1   Sturgis Federal Savings Bank Non-Employee Director
Stock Option Plan (2)
     
10.2   Sturgis Federal Savings Bank Director Stock Option
Plan (2)
     
10.3   Sturgis Federal Savings Bank Employee Stock Option Plan (3)
     
13.1   Annual Report to Stockholders (4)
     
21   Subsidiaries of Registrant (4)
     
31.1   Certification of President Chief Executive Officer
     
31.2   Certification of Chief Financial Officer
     
99.1   Certification of the CEO Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
     
99.2   Certification of the CFO Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

(1)  Incorporated by reference to the Proxy Statement dated November 21, 2001 of Sturgis Bank & Trust Company.

(2)  Incorporated by reference to 1994 Form 10-KSB of Sturgis Federal Savings Bank, the predecessor of Sturgis Bank & Trust Company.

(3)  Incorporated by reference to 1995 Form 10-KSB of Sturgis Federal Savings Bank, the predecessor of Sturgis Bank & Trust Company.

(4)  Incorporated by reference to Form 10-K for Sturgis Bancorp, Inc. for the year ended December 31, 2002.

(b)  Reports on Form 8-K

On January 16, 2003, Bancorp filed one report on Form 8-K, announcing the resignation of Gary Malloy as a director of Bancorp.

On May 1, 2003, Bancorp filed one report on Form 8-K, announcing the appointments of Eric L. Eishen as President and Chief Executive Officer and Ronald W. Scheske as Vice President effective May 1, 2003.

-33-


Table of Contents

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.

     
    STURGIS BANCORP, INC.
    (Registrant)
     
Date August 13, 2003   /s/ Eric L. Eishen
   
    Eric L. Eishen, President
    and Chief Executive Officer
     
Date August 13, 2003   /s/ Brian P. Hoggatt
   
    Brian P. Hoggatt, Chief Financial Officer

-34-


Table of Contents

10-Q EXHIBIT INDEX

     
EXHIBIT NO.   DESCRIPTION
     
EX - 31.1   Certification of President Chief Executive Officer
     
EX - 31.2   Certification of Chief Financial Officer
     
EX - 32.1   Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
     
EX - 32.2   Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

-35-