Annual Statements Open main menu

CALIFORNIA FIRST LEASING CORP - Quarter Report: 2004 December (Form 10-Q)

FORM 10-Q
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549


[Mark One]
ý              QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                                     SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended                        December 31, 2004                                         

o               TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                                   SECURITIES EXCHANGE ACT OF 1934

For the transition period from                                     to                                                        

Commission File No.: 0-15641

California First National Bancorp
(Exact name of registrant as specified in charter)

            California    33-0964185
(State or other jurisdiction of
incorporation or organization)
(I.R.S. Employer Identification No.)
    18201 Von Karman, Suite 800
    Irvine, California
(Address of principal executive offices)

      92612      
 (Zip Code)

Registrant's telephone number, including area code: (949) 255-0500

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   ý           No  o

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).
                                                                              Yes  o           No  ý  

The number of shares outstanding of the Registrant's Common Stock, par value $.01 per share, as of January 31, 2005, was 11,086,325.



CALIFORNIA FIRST NATIONAL BANCORP

INDEX

PART I. FINANCIAL INFORMATION
PAGE
NUMBER
Item 1. Financial Statements  
  Consolidated Balance Sheets - December 31,
2004 and June 30, 2004
3
 

Consolidated Statements of Earnings - Three and six months
ended December 31 , 2004 and 2003

4
 

Consolidated Statements of Cash Flows - Six months
ended December 31, 2004 and 2003

5
 

Consolidated Statement of Stockholders' Equity - Six months
ended December 31, 2004

6
  Notes to Consolidated Financial Statements
7-9
Item 2. Management's Discussion and Analysis of Financial
                            Condition and Results of Operations
10-17
Item 4. Controls and Procedures
18

PART II. OTHER INFORMATION

 
Item 6. Exhibits
18
Signature
19

 


CALIFORNIA FIRST NATIONAL BANCORP

CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(thousands, except for share amounts)

December 31, 2004
June 30, 2004

ASSETS

Cash and due from banks

$  25,338

$  61,297

Federal funds sold and securities purchased under
  agreements to resell

     9,450

     3,575

          Total cash and cash equivalents

34,788

64,872

Investment securities

1,576

3,957

Net receivables

2,649

1,464

Property acquired for transactions in process

42,112

30,480

Net investment in capital leases

167,792

153,902

Net equipment on operating leases

36

87

Other assets

2,161

2,242

Discounted lease rentals assigned to lenders

    11,223

    17,541

$ 262,337

$ 274,545

LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:

   Accounts payable

$     4,038

$     1,624

   Accrued liabilities

3,109

4,337

   Demand and money market deposits

9,882

3,617

   Time certificates of deposit

26,685

20,983

   Lease deposits

5,811

5,027

   Non-recourse debt

11,223

17,541

   Deferred income taxes - including income taxes payable, net

   17,034

   17,567

   77,782

   70,696

Commitments and contingencies

Stockholders' equity:

   Preferred stock; 2,500,000 shares; authorized; none issued

-

-

   Common stock; $.01 par value; 20,000,000 shares authorized;      11,086,325 (Dec. 2004) and 11,038,825 (June 2004) issued and      outstanding

111

110

   Additional paid in capital

2,922

2,480

   Retained earnings

181,522

201,134

   Other comprehensive income, net of tax

             -

        125

 184,555

 203,849

$ 262,337

$ 274,545

The accompanying notes are an integral part
of these consolidated financial statements.



CALIFORNIA FIRST NATIONAL BANCORP

CONSOLIDATED STATEMENTS OF EARNINGS (UNAUDITED) 
(thousands, except for per share amounts)

Three Months ended
December 31, 
  Six months ended
December 31,
2004
2003
2004
2003

Direct finance income

$ 4,909

$ 4,676

$ 9,131

$ 9,306

Interest and investment income

     236

     118

     509

     211

Total direct finance and interest income

5,145

4,794

9,640

9,517

Interest expense on deposits

222

115

387

180

Provision for lease losses

          -

       45

           -

     123

Net direct finance and interest income after
     provision for lease losses

4,923

4,634

9,253

9,214

Other income

     Operating and sales type lease income

1,105

1,272

2,131

2,445

     Gain on sale of leases and leased property

1,748

2,818

3,711

5,150

     Other income

     570

     140

     701

     365

          Total other income

  3,423

  4,230

  6,543

  7,960

Gross profit

8,346

8,864

15,796

17,174

Selling, general and administrative expenses

  5,069

  4,850

  9,932

  9,446

Earnings before income taxes

3,277

4,014

5,864

7,728

Income taxes

  1,203

  1,545

  2,199

  2,975

Net earnings

$ 2,074

$ 2,469

$ 3,665

$ 4,753

Basic earnings per common share

$     .19

$     .23

$     .33

$     .43

Diluted earnings per common share

$     .18

$     .22

$     .32

$     .43

Dividends declared per common share outstanding

$   2.00

$     .10

$   2.10

$     .20

Weighted average common shares outstanding

11,063

10,935

11,054

10,935

Diluted common shares outstanding

11,310

11,118

11,292

11,096

The accompanying notes are an integral part 
of these consolidated financial statements.


CALIFORNIA FIRST NATIONAL BANCORP

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(in thousands)

Six months ended          

December 31,             

2004

2003

CASH FLOWS FROM OPERATING ACTIVITIES:

Net Earnings

$ 3,665

$ 4,753

Adjustments to reconcile net earnings to cash flows
  provided by (used for) operating activities:

  Depreciation

44

106

  Sale of leased property previously on operating leases, net

24

6

  Interest accretion of estimated residual values

(757)

(875)

  Decrease in estimated residual values

2,948

3,914

  Provision for lease losses

-

123

  Net decrease in deferred income taxes, including income taxes payable

(532)

(5,011)

  Net increase in net receivables

(1,186)

(1,465)

  Net increase in property acquired for transactions in process

(11,632)

(11,188)

  Net increase in accounts payable and accrued liabilities

1,188

327

  Increase in lease deposits

       783

      512

Net cash used for operating activities

  (5,455)

 (8,798)

CASH FLOWS FROM INVESTING ACTIVITIES:

  Net increase in minimum lease payments receivable

(14,562)

(1,382)

  Purchase of leased property on operating leases

(17)

(114)

  Sale of investment securities, net

2,256

-

  Net decrease (increase) in other assets

80

(252)

  Increase in estimated residual values recorded on leases

  (1,519)

 (1,726)

 Net cash used for investing activities

(13,762)

 (3,474)

CASH FLOWS FROM FINANCING ACTIVITIES:

  Net increase in time certificates of deposit

5,702

11,981

  Net increase in demand and money market deposits

6,265

1,273

  Dividends to stockholders

(23,277)

(2,187)

  Proceeds from exercise of stock options

       443

      126

Net cash (used for) provided by financing activities

(10,867)

 11,193

NET CHANGE IN CASH AND CASH EQUIVALENTS

(30,084)

(1,079)

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD

  64,872

 67,340

CASH AND CASH EQUIVALENTS AT END OF PERIOD

$ 34,788

$ 66,261

SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES

Decrease in lease rentals assigned to lenders and related non-recourse debt

$ (6,319)

$(16,635)

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

Cash paid during the six month period for:

  Interest

$      388

$      180

  Income Taxes

$   2,738

$   7,985

The accompanying notes are an integral part
of these consolidated financial statements.


CALIFORNIA FIRST NATIONAL BANCORP

CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY (UNAUDITED)
(in thousands, except for share amounts)

Additional

Other

Common Stock

Paid in

Retained

Comprehensive

Shares

Amount

Capital

Earnings

Income

Total

Balance, June 30, 2004

11,038,825

$ 110

$ 2,480

$ 201,134

$ 125

$ 203,849

  Comprehensive income:

    Net earnings

-

-

-

3,665

-

3,665

    Sale of investment
       security

-

-

-

-

(125)

     (125)

Total comprehensive income

     3,540

Shares issued -

  Stock options exercised

47,500

1

442

-

-

443

Dividends declared

                -

       -

          -

 (23,277)

        -

  (23,277)

Balance, December 31, 2004

11,086,325

$ 111

$ 2,922

$181,522

$      -

$ 184,555

The accompanying notes are an integral part
of these consolidated financial statements.


CALIFORNIA FIRST NATIONAL BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 1- BASIS OF PRESENTATION

The accompanying unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and pursuant to the rules and regulations of the Securities and Exchange Commission. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. The financial statements should be read in conjunction with the financial statements and notes thereto included in the California First National Bancorp (the "Company") Annual Report on Form 10-K for the year ended June 30, 2004. The material under the heading "Management's Discussion and Analysis of Financial Condition and Results of Operations" is written with the presumption that the readers have read or have access to the 2004 Annual Report on Form 10-K, which contains Management's Discussion and Analysis of Financial Condition and Results of Operations as of June 30, 2004 and for the year then ended.

In the opinion of management, the unaudited financial statements contain all adjustments, consisting only of normal recurring adjustments, necessary for a fair statement of the balance sheet and stockholders' equity as of December 31, 2004 and the statements of earnings and cash flows for the three and six-month periods ended December 31, 2004 and 2003. The results of operations for the three and six-month periods ended December 31, 2004 are not necessarily indicative of the results of operations to be expected for the entire fiscal year ending June 30, 2005.

Certain reclassifications have been made to the fiscal 2004 financial statements to conform with the presentation of the second quarter of fiscal 2005 financial statements.

NOTE 2 - STOCK-BASED COMPENSATION

At December 31, 2004, the Company had two stock option plans, which are more fully described in Note 1 in the Company's 2004 Annual Report on Form 10-K. The Company accounts for these Plans under APB Opinion No. 25, "Accounting for Stocks Issued to Employees," under which no compensation cost has been recognized. In accordance with Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based Compensation" ("SFAS 123"), as amended by SFAS No. 148, "Accounting for Stock-Based Compensation - Transition and Disclosure," ("SFAS 148"), the Company adopted the disclosure requirements of SFAS 148. Had compensation cost for these plans been determined consistent with SFAS 123, the Company's net earnings and earnings per share would have been reduced to the following proforma amounts:

Three months ended December 31,

Six months ended December 31,

2004

2003

2004

2003

(in 000's except per share amounts)

Net earnings

$ 2,074

$ 2,469

$ 3,665

$ 4,753

Pro forma compensation cost, net of tax

      (82)

     (101)

     (163)

     (202)

Pro forma net earnings

$ 1,992

$ 2,368

$ 3,502

$ 4,551

Pro forma Basic EPS

$   0.18

$   0.22

$   0.32

$   0.42

Pro forma Diluted EPS

$   0.18

$   0.21

$   0.31

$   0.41

On December 16, 2004, the Financial Accounting Standards Board ("FASB"), issued FASB Statement No. 123R (revised 2004), "Share-based Payment" ("SFAS 123R"). This Statement requires entities to expense the estimated fair value of employee stock options and similar awards and provides certain changes to the method for valuing stock-based compensation, among other changes. SFAS 123R will be effective for interim periods and fiscal years beginning after June 15, 2005. The Company will adopt SFAS 123R using a modified prospective application under which SFAS 123R will apply to new awards and to awards that are outstanding on the effective date and are subsequently modified or cancelled. Compensation expense for outstanding awards for which the requisite service has not been rendered as of the effective date will be recognized over the remaining service period using the compensation cost calculated for pro forma disclosure purposes under SFAS 123. At December 31, 2004, unamortized compensation expense determined in accordance with SFAS 123R that we expect to record during the first quarter of fiscal 2006 is approximately $47,000 before income taxes. The Company may incur additional expense during the first quarter of fiscal 2006 related to new awards, if any, granted during the last six months of fiscal 2005 that cannot yet be quantified. We are in the process of determining how the new method of valuing stock-based compensation as prescribed in SFAS 123R will be applied to valuing stock-based awards granted after the effective date and the impact the recognition of compensation expense related to such awards will have on our financial statements.

On December 15, 2004, the Company paid a special dividend of $2.00 per outstanding common share, which totaled $22.2 million, to stockholders of record on December 1, 2004. In connection with the distribution, stock options under the Company's two stock option plans held by employees and directors of the Company that were not exercised prior to the distribution date were re-priced to preserve the economic benefit of the stock options at such time. The re-pricing was implemented in accordance with the provisions for an equity restructuring under FASB Interpretation No. 44 ("FIN 44"), "Accounting for Certain Transactions Involving Stock Compensation -- an Interpretation of APB Opinion No. 25." Accordingly, no compensation expense resulted from the re-pricing of the options. However, because FIN 44 limited the re-pricing adjustments, an additional 136,618 options were granted in order to preserve the economic benefit of the stock options. The exercise price of the re-priced options range from $5.20 to $15.27.

The following table summarizes the stock option activity for the periods indicated:

Six months ended
December 31, 2004

Year ended
June 30, 2004

Shares

Weighted Average
Exercise Price

Shares

Weighted Average
Exercise Price

Options outstanding at the
      beginning of period

944,758

$10.34

1,021,074

$10.25

Granted

-

-

65,000

10.93

Exercised

( 47,500)

9.33

( 105,316)

9.80

Canceled/expired

( 3,000)

12.13

( 36,000)

10.62

12/1/04 pre-adjustment options

(894,258)

10.38

  - -

12/1/04 post-adjustment options

1,030,876

   9.00

            -

        -

Options outstanding at
     end of period

1,030,876

$ 9.00

944,758

$10.34

Options exercisable

   822,232

645,158

Weighted average fair
     value of options granted

N/A

$ 4.38

 

          As of December 31, 2004          

Options outstanding Options exercisable

Range of
Exercise prices

Number Outstanding

Weighted Average Remaining
Contractual Life 

Weighted Average Exercise
Price

Number
Exercisable

Weighted Average Exercise
Price

(in years)

$ 5.20 - $  6.82

121,790

6.01

$ 5.28

121,790

$ 5.28

    7.26 -     8.81

535,369

5.67

  8.06

390,100

  7.98

   9.85  -   15.27

373,717

4.75

11.57

310,342

11.53

$ 5.20 - $15.27

1,030,876   

5.38

$ 9.00

822,232

$ 8.92

NOTE 3 - SEGMENT REPORTING

The Company has two leasing subsidiaries, California First Leasing Corporation ("CalFirst Leasing") and Amplicon, Inc. ("Amplicon"), collectively the "Leasing Companies". The Company has a bank subsidiary, California First National Bank ("CalFirst Bank" or the "Bank"), which is an FDIC-insured national bank. Below is a summary of each segment's financial results for the quarter and six months ended December 31, 2004 and 2003:

             

Bancorp and

     
     

Leasing

 

CalFirst

 

Eliminating

     
     

Companies

 

Bank

 

Entries

 

Consolidated

 
     

(in thousands)

 
 

Quarter ended December 31, 2004

                 
 

Net direct and interest income
  after provision for lease losses

 

$  3,905

 

$    989

 

$ 29

 

$  4,923

 
 

Other income

 

   3,369

 

      54

 

      -

 

   3,423

 
 

Gross profit

 

$  7,274

 

$ 1,043

 

$ 29

 

$  8,346

 
 

Net income

 

$  1,748

 

$    288

 

$ 38

 

$  2,074

 
                     
 

Quarter ended December 31, 2003

                 
 

Net direct and interest income
  after provision for lease losses

 

$  4,000

 

$    611

 

$ 23

 

$  4,634

 
 

Other income

 

   4,140

 

       90

 

      -

 

   4,230

 
 

Gross profit

 

$  8,140

 

$    701

 

$ 23

 

$  8,864

 
 

Net income

 

$  2,418

 

$      29

 

$ 22

 

$  2,469

 
                     
 

Six months ended December 31, 2004

                 
 

Net direct and interest income
  after provision for lease losses

 

$  7,433

 

$ 1,789

 

$ 31

 

$  9,253

 
 

Other income

 

  6,325

 

     218

 

      -

 

   6,543

 
 

Gross profit

 

$13,758

 

$ 2,007

 

$ 31

 

$15,796

 
 

Net income

 

$  3,185

 

$    475

 

$   5

 

$  3,665

 
                     
 

Six months ended December 31, 2003

                 
 

Net direct and interest income
 after provision for lease losses

 

$  7,885

 

$ 1,275

 

$ 54

 

$  9,214

 
 

Other income

 

   7,854

 

     106

 

     -

 

   7,960

 
 

Gross profit

 

$15,739

 

$ 1,381

 

$ 54

 

$17,174

 
 

Net income

 

$  4,811

 

$      25

 

$(83)

 

$  4,753

 
                     
 

Total assets at December 31, 2004

 

$ 246,200

 

$ 74,849

 

$ (58,712)

 

$ 262,337

 
 

Total assets at December 31, 2003

 

$ 253,272

 

$ 55,600

 

$ (35,042)

 

$ 273,830

 


CALIFORNIA FIRST NATIONAL BANCORP

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

GENERAL

     California First National Bancorp, a California corporation, is a bank holding company headquartered in Orange County, California. The Leasing Companies and CalFirst Bank focus on leasing and financing capital assets, primarily computers, computer networks and other high technology assets, through centralized marketing programs designed to offer cost-effective leasing alternatives. Leased assets are re-marketed at lease expiration. CalFirst Bank also provides business loans to fund the purchase of assets leased by third parties, including the Leasing Companies. CalFirst Bank gathers deposits using the telephone, the Internet, and direct mail from a centralized location.

     The Company's direct finance income includes interest income earned on the Company's investment in lease receivables and residuals. Other income primarily includes gains realized on the sale of leased property, income from sales-type and operating leases and gains realized on the sale of leases, and other fee income. Income from sales-type leases relates to the re-lease of off-lease property ("lease extensions") and new lease transactions that qualify as sales-type leases, generally where the fair value of the property subject to the lease differs from the Company's carrying cost. Income from operating leases generally involves the re-lease of off-lease property that is booked as an operating lease rather than as a sales-type lease.

     The Company's operating results are subject to quarterly fluctuations resulting from a variety of factors, including the volume of new lease originations, the volume and profitability of leased property being re-marketed through re-lease or sale, variations in the mix of lease originations, the size and credit quality of the lease portfolio, interest rates and economic conditions in general. The Company's principal market risk exposure is interest rate risk, which is the exposure due to differences in the repricing characteristics of interest-earning assets and interest-bearing liabilities. The Company's balance sheet structure is primarily short-term in nature, with a greater portion of assets that reprice or mature within one year. As a result, the Company's current exposure to interest rate risk largely results from declines in interest rates and the impact on net direct finance and interest income.

     The Company conducts its leasing business in a manner designed to mitigate risks. However, the assumption of risk is a key source of earnings in the leasing and banking industries and the Company is subject to risks through its investment in lease receivables held in its own portfolio, lease transactions in process, and residual investments. The Company takes steps to manage risks through the implementation of strict credit management processes and on-going risk management review procedures.

Critical Accounting Policies and Estimates

     The preparation of the Company's financial statements requires management to make certain critical accounting estimates that impact the stated amount of assets and liabilities at a financial statement date and the reported amount of income and expenses during a reporting period. These accounting estimates are based on management's judgment and are considered to be critical because of their significance to the financial statements and the possibility that future events may differ from current judgments, or that the use of different assumptions could result in materially different estimates. The critical accounting policies and estimates have not changed from and should be read in conjunction with the Company's Annual Report filed on Form 10-K for the year ended June 30, 2004.

     The Company's estimates are reviewed continuously to ensure reasonableness. However, the amounts the Company may ultimately realize could differ from such estimated amounts.

Overview of Results and Trends

     The following discussion is provided in addition to the required analysis of earnings in order to discuss trends in our business. We believe this analysis provides additional meaningful information on a comparative basis.

      The results for the first six months of fiscal 2005 primarily reflect the impact of a smaller portfolio of assets reaching the end of term, which resulted in an 18% decline in other income compared to the first six months of fiscal 2004. This decrease was not completely offset by higher net direct finance and interest income after provision for lease losses resulting from higher yields earned on cash investments and improved portfolio performance which allowed for the Company to make no provision for lease losses during the first six months.

      The Company has continued efforts to increase the investment in capital leases. New lease bookings during the first six months were up 41% to $79.2 million, and contributed to a 9% increase in the net investment in capital leases. This increase should contribute to growth in direct finance income in coming quarters. During the second quarter of fiscal 2005, lease originations were 22.5% above the level of the second quarter of the prior year, but for the six months, originations were up only 6%. The backlog of approved transactions at December 31, 2004 remained flat compared to June 30, 2004, but was about 4% above the level of a year ago. Property acquired for transactions in process was up 34% from the level at June 30, 2004 to $42 million, despite the increased bookings. These indicators should point toward a higher level of lease bookings for the full fiscal year and growth in the investment in capital leases.

Consolidated Statement of Earnings Analysis

      Summary -- For the second quarter ended December 31, 2004, net earnings of $2.1 million decreased $395,000, or 16.0%, compared to $2.5 million for the second quarter ended December 31, 2003. Diluted earnings per share decreased 18.2% to $0.18 per share for the second quarter of fiscal 2005 compared to $0.22 per share for the second quarter of the prior year. The results of the second quarter of fiscal 2005 reflect higher net direct finance and interest income, lower income from end-of-term transactions and an increase in selling, general and administrative ("S,G&A") expenses. The volume of new lease transactions booked during the second quarter of fiscal 2005 was $49.5 million, a 47.9% increase from the same quarter of the prior year.

     For the six months ended December 31, 2004, net earnings of $3.7 million decreased $1.1 million, or 22.9%, compared to the six months ended December 31, 2003. Diluted earnings per share decreased 25.6% to $0.32 for the first six months of fiscal 2005 compared to $0.43 for the same period of the prior year. The results of the first six months of fiscal 2005 reflects slightly higher net direct finance and interest income, lower income from end-of-term transactions and higher S,G&A expenses. The volume of new lease transactions booked during the six months ended December 31, 2004 was $79.2 million, a 41.2% increase from the same period of the prior year.

      Net Direct Finance and Interest Income -- Net direct finance and interest income is the difference between interest earned on the investment in capital leases, securities and other interest earning investments and interest paid on deposits or other borrowings. Net direct finance and interest income is affected by changes in the volume and mix of interest earning assets, the movement of interest rates, and funding and pricing strategies. Discounted lease rentals and non-recourse debt offset each other, and do not contribute to the Company's net interest and finance income.

     Net direct finance and interest income was $4.9 million for the quarter ended December 31, 2004, a $244,000, or 5.2%, increase compared to the same quarter of the prior year. Direct finance income of $4.9 million increased by $233,000 as a result of the 8% increase in the average investment in capital leases held in the Company's own portfolio, which offset the lower average yields earned. Interest income on investments increased by $118,000 due primarily to an increase in interest rates. Interest expense on deposits was $222,000 for the second quarter of fiscal 2005 compared to $115,000 for the same quarter of the prior year, primarily reflecting an increase in average deposit balances together with an increase in rates.

     For the six months ended December 31, 2004, net direct finance and interest income remained relatively flat at $9.3 million, compared to the same period of the prior year. Direct finance income of $9.1 million decreased by $175,000 as a result of lower yields on a 6% increase in the average investment in capital leases held in our own portfolio. Interest income on investments increased by $298,000 due to the higher yields on lower investment balances during the period. Interest expense on deposits was $387,000 for the first six months of fiscal 2005 compared to $180,000 for the same period of the prior year, reflecting an increase in average deposit balances and a very slight increase in rates.

     The following table presents the components of the increases (decreases) in net direct finance and interest income by volume and rate:

Quarter ended

Six Months ended
December 31, 2004 vs 2003 December 31, 2004 vs 2003
Volume Rate Total Volume Rate Total

(in thousands)

Interest income

                       
   Net investment in capital leases  

$ 373

 

$ (140)

 

$ 233

 

$ 567

 

$ (742)

 

$ (175)

   Discounted lease rentals  

(262)

 

(11)

 

(273)

 

(662)

 

(26)

 

(688)

   Federal funds sold  

(2)

 

28

 

26

 

(2)

 

37

 

35

   Investment securities  

(1)

 

9

 

8

 

22

 

10

 

32

   Interest-bearing investments  

 (14)

 

    98

 

   84

 

 (19)

 

  250

 

  231

   

    94

 

 (16)

 

   78

 

 (94)

 

(471)

 

(565)

Interest expense

                       
   Non-recourse debt  

(262)

 

(11)

 

(273)

 

(662)

 

(26)

 

(688)

   Demand and money market
      deposits
 

32

 

6

 

38

 

45

 

10

 

55

   Time certificates of deposits  

    45

 

    24

 

    69

 

  141

 

    11

 

  152

   

(185)

 

    19

 

(166)

 

(476)

 

   (5)

 

(481)

   

$ 279

 

$ (35)

 

$ 244

 

$ 382

 

$(466)

 

$ (84)

    The following tables present the Company's average balance sheets, direct finance income and interest earned or interest paid, the related yields and rates on major categories of the Company's interest-earning assets and interest-bearing liabilities. Yields/rates are presented on an annualized basis.

   

Quarter ended

 

Quarter ended

 

(dollars in thousands)

 

December 31, 2004

 

December 31, 2003

 
   

Average

     

Yield/

 

Average

     

Yield/

 

Assets

 

Balance

 

Interest

 

Rate

 

Balance

 

Interest

 

Rate

 

Interest-earning assets

                         

  Interest-bearing deposits with banks

 

$ 47,010

 

$    160

 

1.4%

 

$ 57,637

 

$     76

 

0.5%

 

  Federal funds sold

 

8,966

 

51

 

2.3%

 

9,788

 

26

 

1.1%

 

  Investment securities

 

2,120

 

25

 

4.7%

 

2,187

 

16

 

2.9%

 

  Net investment in capital leases
   including discounted lease rentals (1,2)

 

172,927

 

5,135

 

11.9%

 

175,138

 

5,175

 

11.8%

 

Total interest-bearing assets

 

231,023

 

5,371

 

  9.3%

 

244,750

 

5,293

 

  8.7%

 

Other assets

 

   46,310

         

   30,480

         
   

$277,333

         

$275,230

         

Liabilities and Shareholders' Equity

                         

Interest-bearing liabilities

                         

  Demand and savings deposits

 

$ 8,983

 

49

 

2.2%

 

$ 2,124

 

10

 

1.9%

 

  Time deposits

 

24,961

 

173

 

2.8%

 

17,501

 

105

 

2.4%

 

  Non-recourse debt

 

  12,677

 

226

 

7.1%

 

  26,725

 

499

 

7.5%

 

Total interest-bearing liabilities

 

46,621

 

448

 

3.8%

 

46,350

 

614

 

5.3%

 

Other liabilities

 

31,003

         

29,750

         

Shareholders' equity

 

199,709

         

199,130

         
   

$277,333

                       

$275,230

                       

Net interest income

     

$ 4,923

 

5.5%

     

$ 4,679

 

3.4%

 

Net direct finance and interest income
  to average interest-bearing assets

         

8.5%

         

7.6%

 

Average interest-bearing assets over
  average interest-bearing liabilities

         

495.5%

         

528.0%

 

 

   

Six months ended

 

Six months ended

 
   

December 31, 2004

December 31, 2003

 
   

Average

     

Yield/

 

Average

     

Yield/

 

Assets

 

Balance

 

Interest

 

Rate

 

Balance

 

Interest

 

Rate

 

Interest-earning assets

                         

  Interest-bearing deposits with banks

 

$ 52,508

 

$    377

 

1.4%

 

$ 60,246

 

$    147

 

0.5%

 

  Federal funds sold

 

7,421

 

74

 

2.0%

 

7,862

 

39

 

1.0%

 

  Investment securities

 

2,820

 

58

 

4.1%

 

1,487

 

25

 

3.4%

 

  Net investment in capital leases
   including discounted lease rentals (1,2)

 

170,506

 

  9,660

 

11.3%

 

178,575

 

10,523

 

11.8%

 

Total interest-bearing assets

 

233,255

 

10,169

 

  8.7%

 

248,170

 

10,734

 

  8.7%

 

Other assets

 

   43,854

         

   27,675

         
   

$277,109

         

$275,845

         

Liabilities and Shareholders' Equity

                         

Interest-bearing liabilities

                         

  Demand and savings deposits

 

$   6,389

 

68

 

2.1%

 

$   1,451

 

13

 

1.8%

 

  Time deposits

 

24,117

 

319

 

2.6%

 

13,073

 

167

 

2.5%

 

  Non-recourse debt

 

  14,292

 

529

 

7.4%

 

  31,326

 

 1,217

 

7.8%

 

Total interest-bearing liabilities

 

44,798

 

916

 

4.1%

 

45,850

 

 1,397

 

6.1%

 

Other liabilities

 

30,776

         

31,546

         

Shareholders' equity

 

 201,535

         

 198,449

         
   

$277,109

                      

$275,845

                      

Net interest income

     

$ 9,253

 

4.6%

     

$ 9,337

 

2.6%

 

Net direct finance and interest income to
  average interest-bearing assets

         

7.9%

         

7.5%

 

Average interest-bearing assets over
  average interest-bearing liabilities

         

520.7%

         

541.3%

 

(1)  Direct finance income and interest expense on discounted lease rentals and non-recourse debt of $11.2 and $17.5 million at December 31, 2004 and 2003, respectively, offset each other and do not contribute to the Company's net direct finance and interest income.
(2)  Average balance is based on month-end balances, and includes non-accrual leases, and is presented net of unearned income.

      Provision for Lease Losses -- The Company did not have a provision for lease losses in the second quarter and first six months of fiscal 2005, compared to $45,000 and $123,000, respectively for the same periods in the prior year. A provision was not necessary since the overall level of reserves required remained relatively unchanged during the periods. This stability reflects a decrease in the volume of problem leases, which offset any provision related to growth in the investment in capital leases.

     Other Income -- Total other income for the quarter ended December 31, 2004 decreased by $807,000, or 19.1%, to $3.4 million, compared to $4.2 million for the same quarter of the prior fiscal year. The decrease in other income is primarily due to a $1.1 million, or 38%, decrease in gain on sale of leases and leased property to $1.7 million for the second quarter of fiscal 2005 from $2.8 million for the same period of the prior year. This reflected a significant decrease in income from leases reaching their end-of-term during the quarter. Operating and sales-type lease income of $1.1 million for second quarter of fiscal 2005 decreased $167,000 compared to the second quarter of fiscal 2004 due to a lower level of short-term lease renewals. Other income increased $431,000 to $570,000 for the second quarter ended December 31, 2004, reflecting fees related to leases terminated in prior periods and a $235,000 gain on sale of an investment security.

    For the six months ended December 31, 2004, total other income was $6.5 million compared to $8.0 million for the six months ended December 31, 2003, an 18% decrease. Gain on sale of leases and leased property for the first six months of fiscal 2005 of $3.7 million decreased $1.4 million compared to the same period of the prior year due to lower volume of leased property sales. Operating and sales-type lease income of $2.1 million decreased by $314,000 during the first six months of fiscal 2005 from $2.4 million for the same period of fiscal 2004 due to a lower volume of short-term lease renewals. Other income increased $336,000 to $701,000 for the six months ended December 31, 2004 from the same period of the prior year, again reflecting fees related to leases terminated in prior periods and the gain on sale of an investment security.

    Selling, General, and Administrative Expenses -- S,G&A expenses increased by $219,000, or 5%, to $5.1 million during the second quarter of fiscal 2005 compared to $4.9 million during the second quarter of fiscal 2004. For the first six months of fiscal 2005, S,G&A expenses increased $486,000, or 5%, to $9.9 million from $9.4 million reported for the first six months of the prior fiscal year. The increase in S,G&A for both periods is due to higher costs related to the development of the sales organization, expanded marketing programs and higher expenses related to updating systems and facilities.

    Taxes - Taxes were accrued at a tax rate of 37.5% for the six months ended December 31, 2004 compared to 38.5% for the first six months ended December 31, 2003, representing the estimated annual tax rate for the fiscal years ending June 30, 2005 and 2004, respectively.

Financial Condition Analysis

Lease Portfolio Analysis

     The Company's risk assets are comprised almost exclusively of leases for capital assets to businesses and other commercial or non-profit organizations. All leases are secured by the underlying property being leased. A portion of lease originations are discounted to banks or finance companies on a non-recourse basis at fixed interest rates. Leases that are not assigned to financial institutions are held in internal portfolios. Over the past few years, the Company has funded a significantly greater percentage of new lease transactions internally. In both the six months ended December 31, 2004 and 2003, approximately 92% of the total dollar amount of new leases booked by the Company was held in its own portfolios. At December 31, 2004, the Company's net investment in capital leases was $167.8 million compared to $153.9 million at June 30, 2004. The portfolio at December 31, 2004 included an increase of $14.6 million in the net investment in lease receivables, offset by a $700,000 reduction in the investment in estimated residual values.

    The Company often makes payments to purchase leased property prior to the commencement of the lease. The disbursements for these lease transactions in process are generally made to facilitate the lessees' property implementation schedule. The lessee is contractually obligated by the lease to make rental payments directly to the Company during the period that the transaction is in process, and the lessee is generally obligated to reimburse the Company for all disbursements under certain circumstances. At December 31, 2004, the Company's investment in property acquired for transactions in process was $42.1 million, which related to approved lease commitments of approximately $112.6 million. This compared to $30.5 million invested in property acquired for transactions in process at June 30, 2004, which related to approximately $113.3 million of approved lease commitments and an increase of $10.6 million from December 31, 2003.

     The Company monitors the performance of all leases held in its own portfolio, transactions in process, as well as lease transactions assigned to lenders, if the Company retains a residual investment in the leased property subject to those leases. An ongoing review of all leases ten or more days delinquent is conducted. Lessees who are delinquent with the Company or an assignee are coded in the Company's accounting and tracking systems in order to provide management visibility, periodic reporting, and appropriate reserves. The accrual of interest income on leases will be discontinued when the lessee becomes ninety days or more past due on its lease payments with the Company, unless the Company believes the investment is otherwise recoverable. Leases may be placed on non-accrual earlier if the Company has significant doubt about the ability of the lessee to meet its lease obligations, as evidenced by consistent delinquency, deterioration in the lessee's financial condition or other relevant factors.

The following table summarizes the Company's non-performing capital leases:

 

December 31, 2004

June 30, 2004

Non-Performing Capital Leases

(dollars in thousands)

Non-accrual leases

$1,417

 

$2,011

Restructured leases

288

 

354

Leases past due 90 days (other than above)

         -

 

         -

  Total non-performing capital leases

$1,705

 

$2,365

Non-performing assets as % of
  total investment in capital leases

  0.9%

 

  1.4%

     In addition to the non-performing capital leases identified above, there was $2.0 million of investment in capital leases at December 31, 2004 for which management has concerns regarding the ability of the lessees to continue to meet existing lease obligations, compared with $1.5 million at June 30, 2004. This amount consists of leases classified as substandard or doubtful, or with lessees that currently are experiencing financial difficulties or that management believes may experience financial difficulties in the future.

Allowance for Lease Losses

     The allowance for lease losses provides coverage for probable and estimatable losses in the Company's lease portfolios. The allowance recorded is based on a quarterly review of all leases outstanding and transactions in process. Lease receivables or residuals are charged off when they are deemed completely uncollectible. The determination of the appropriate amount of any provision is based on management's judgment at that time and takes into consideration all known relevant internal and external factors that may affect the lease portfolio.

 

Six months ended December 31,      

 

2004

2003

   
(dollars in thousands)

Allowance for lease losses at beginning of period

 

$ 3,461

 

$ 4,213

   Charge-off of lease receivables

 

(137)

 

(7)

   Recovery of amounts previously written off

 

11

 

19

   Provision for lease losses

 

          -

 

     123

Allowance for lease losses at end of period

 

$ 3,335

 

$ 4,348

         

Net investment in capital leases at end of period

 

$171,048

 

$150,691

Allowance for lease losses as percent of net investment
  in capital leases at end of period

 

1.9%

 

2.9%

    The allowance for lease losses decreased $126,000 to $3.3 million (1.9% of net investment in capital leases) at December 31, 2004 from $3.5 million (2.2% of net investment in capital leases) at June 30, 2004. This allowance consisted of $1.1 million allocated to specific accounts and $2.2 million that was unallocated compared to June 30, 2004 where $1.2 million was allocated to specific accounts and $2.3 million that was unallocated. The reduction in the allowance at December 31, 2004 primarily relates to a reduction in specific non-performing leases due to the favorable resolution of several problem accounts and the application of payments received related to other problem accounts, which amounts offset new problems identified and inherent losses related to the growth in the investment in capital leases. The Company considers the allowance for lease losses of $3.3 million at December 31, 2004 adequate to cover losses specifically identified as well as inherent in the lease portfolios. However, no assurance can be given that the Company will not, in any particular period, sustain lease losses that are sizeable in relation to the amount reserved, or that subsequent evaluations of the lease portfolio, in light of factors then prevailing, including economic conditions and the on-going credit review process, will not require significant increases in the allowance for lease losses. Among other factors, economic and political events may have an adverse impact on the adequacy of the allowance for lease losses by increasing credit risk and the risk of potential loss even further. As the Company has retained a significantly greater percentage of leases in its own portfolio, this creates increased exposure to delinquencies, repossessions, foreclosures and losses than the Company has historically experienced.

Investment Securities

     The Company's investment securities are classified as held-to-maturity. The amortized cost, fair value, and carrying value of investment securities at December 31, 2004 were as follows:

     

Gross     

Gross     

 
     

Amortized

Unrealized

Unrealized

Fair  

Carrying

 
     

Cost     

Gains     

Losses   

Value

Value   

 
     

(dollars in thousands)

 
 

Held-to-maturity

                     
 

  Mortgage-backed securities

 

$ 1,011

 

$ -

 

$ (7)

 

$ 1,004

 

$ 1,011

 
 

  Federal Reserve Bank Stock

 

     565

 

   -

      -

     565

     565

 
 

          Total held-to-maturity

 

$ 1,576

 

$ -

$ (7)

$ 1,569

$ 1,576

 

Liquidity and Capital Resources

     The Company funds its operating activities through internally generated funds, bank deposits and non-recourse debt. At December 31, 2004 and June 30, 2004, the Company's cash and cash equivalents were $34.8 million and $64.9 million, respectively. Stockholders' equity at December 31, 2004 was $184.6 million, or 70% of total assets, compared to $203.8 million, or 74% of total assets, at June 30, 2004. The decrease in both cash and stockholders' equity reflects the payment of a special dividend on December 15, 2004, which aggregated to $22.2 million. At December 31, 2004, the Company and the Bank exceed their regulatory capital requirements and are considered "well-capitalized" under guidelines established by the FRB and OCC.

     Deposits at CalFirst Bank totaled $36.6 million at December 31, 2004, compared to $20.8 million at December 31, 2003. The $15.8 million increase was used to fund leases and maintain liquidity at the Bank. The following table presents average balances and average rates paid on deposits for the six months ended December 31, 2004 and 2003:

     

Six months ended December 31,

 
     

2004

  2003  
     

Average
Balance

Average
Rate Paid

 

Average
Balance

Average
Rate Paid

 
     

(dollars in thousands)

 
 

Non-interest bearing demand deposits

 

$ 1,229

n/a

 

$    556

n/a

 
 

Interest-bearing demand deposits

 

26

0.49%

 

55

0.50%

 
 

Money market deposits

 

6,363

2.13%

 

1,396

1.88%

 
 

Time deposits less than $100,000

 

15,143

2.65%

 

8,550

2.44%

 
 

Time deposits, $100,000 or more

 

$ 8,974

2.56%

 

$ 4,522

2.69%

 

     The Leasing Companies' capital expenditures for leased property purchases are sometimes financed by assigning certain base lease term payments to banks or other financial institutions, including CalFirst Bank. The assigned lease payments are discounted at fixed rates such that the lease payments are sufficient to fully amortize the aggregate outstanding debt. At December 31, 2004, the Company had outstanding non-recourse debt aggregating $11.2 million relating to discounted lease rentals assigned to unaffiliated lenders. In the past, the Company has been able to obtain adequate non-recourse funding commitments, and the Company believes it will be able to do so in the future.

     The following table summarizes various contractual obligations to make and receive future payments as of December 31, 2004. Commitments to purchase property for leases are binding and generally have fixed expiration dates or other termination clauses. Since the Company expects some of the commitments to expire without being funded, the total amounts do not necessarily represent the Company's future liquidity requirements.

   

Due by Period

       

Less Than

     

After

Contractual Obligations

 

Total

 

1 Year

 

1-5 Years

 

5 Years

   

(dollars in thousands)

Time deposits

 

$  26,685

 

$ 16,695

 

$   9,990

 

$          -

Deposits without a stated maturity

 

9,882

 

9,882

 

-

 

-

Operating lease rental expense

 

3,290

 

883

 

2,407

 

-

Lease property purchases (1)

 

    70,531

 

  70,531

 

         -

 

           -

  Total contractual commitments

 

$ 110,388

 

$ 97,991

 

$ 12,397

 

$          -

Contractual Cash Receipts

               

Lease payments receivable (2)

 

$ 175,314

 

$ 94,477

 

$ 80,837

 

$           -

Cash - current balance

 

   34,788

 

   34,788

 

          -

 

            -

  Total projected cash availability

 

210,102

 

129,265

 

80,837

              -

Net projected cash inflow

 

$  99,714

 

$ 31,274

 

$ 68,440

 

$          -

                                                                        
(1)  Disbursements to purchase property on approved leases are estimated to be completed within one year, but it is likely that some portion could be deferred to later periods.
(2)  Based upon contractual cash flows; amounts could differ due to prepayments, lease restructures, charge-offs and other factors.

     In April 2001, the Board of Directors authorized management, at its discretion, to repurchase up to 1,000,000 shares of common stock. During the six months ended December 31, 2004 the Company did not repurchase any shares. As of January 31, 2005, 612,956 shares remain available under this authorization.

     The need for cash for operating activities will increase as the Company expands. The Company believes that existing cash balances, cash flow from operations, cash flows from its financing and investing activities, and assignments (on a non-recourse basis) of lease payments will be sufficient to meet its foreseeable financing needs.

     Inflation has not had a significant impact upon the operations of the Company.

Forward-Looking Statements

                    This Form 10-Q contains forward-looking statements. Statements that are not historical or current facts, including statements about beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties, and certain factors could cause actual results to differ materially from those anticipated. Factors that might affect forward-looking statements include, among other things:

  • General economic or industry conditions could be less favorable than expected, resulting in a reduced demand for capital assets, deterioration in credit quality, deterioration in the recoverability of our investment in leased property and lease residual values, and a change in the allowance for lease losses;

  • Changes in the domestic interest rate environment could reduce net interest income and negatively affect certain lessees, which could increase lease losses;

  • Over the past few years, the Company's subsidiaries have retained an increasing number of lease transactions in their own portfolios which has increased the Company's exposure to credit risk;

  • A material percentage of the Company's net investment in capital leases is with colleges and universities located throughout the United States, and the Company could be vulnerable to economic and other factors that negatively affect these lessees as a group;

  • CalFirst Bank may not attract or retain sufficient deposits at attractive interest rates to fund its lease portfolio, and therefore could require additional investment by the Company and produce lower lease growth;

  • Security breaches, systems failures, computer viruses or other similar events could damage CalFirst Bank's reputation, or Internet banks in general, and inhibit the ability to raise deposits;

  • The conditions of the securities markets could change, adversely affecting certain lessees and the value or credit quality of the Company's assets, or the availability and terms of non-recourse financing obtained to complete certain lease transactions;

  • The Company's Common Stock trades on the NASDAQ National Market System, but the volume of trading has been limited and the low volume of trading limits the liquidity of the Common Stock;

  • Changes in the extensive laws, regulations and policies governing financial services companies could alter the Company's business environment or affect operations;

  • Catastrophic events could impair the Company's business operations or systems, or that of its lessees, resulting in losses;

  • All the above factors could impact the Company's ability to remain in compliance with commitments made to federal bank regulators in connection with the formation of CalFirst Bank.

                 The result of these and other factors could cause a difference from expectations of the risk characteristics of the lease portfolio, the level of defaults and a change in the provision for lease losses. Forward-looking statements speak only as of the date made. The Company undertakes no obligations to update any forward-looking statements to reflect events or circumstances arising after the date on which they are made.

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of disclosure controls and procedures.

As of the end of the period covered by this report, the Company's management, including its principal executive officer and its principal financial officer, evaluated the effectiveness of the Company's disclosure controls and procedures, as such term is defined in Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934, as amended. Based on that evaluation, the Company's Chief Executive Officer and Chief Financial Officer concluded that the Company's disclosure controls and procedures were effective as of December 31, 2004 to ensure that information required to be disclosed in the reports that the Company files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission's rules and forms. There were no changes made during the most recent fiscal quarter to the Company's internal controls over financial reporting that materially affected, or is reasonably likely to materially affect, the Company's internal control over financial reporting.

PART II - OTHER INFORMATION

ITEM 6. EXHIBITS

There were three reports on Form 8-K filed during the three months ended December 31, 2004. The report filed on October 26, 2004 related to the release of the Company's earnings for the quarter ended September 30, 2004. The report filed on November 19, 2004 related to the announcement of the special dividend payable on December 15, 2004. The report filed on November 23, 2004 related to the approval of an amendment to the Amended and Restated Stock Option Plan of California First National Bancorp and to The 1995 Equity Participation Plan of California First National Bancorp.

(a) Exhibits     Page
  31.1 Rule 13a-14(a)/15d-14(a) Certifications of Chief Executive Officer  20
  31.2 Rule 13a-14(a)/15d-14(a) Certifications of Chief Financial Officer   21
  32.1  Section 1350 Certifications by Principal Executive Officer and Principal Financial Officer 22

CALIFORNIA FIRST NATIONAL BANCORP

SIGNATURE

 

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.

 
California First National Bancorp      
   
                    Registrant
DATE: February 14 , 2005 BY: S. LESLIE JEWETT /s/
    S. LESLIE JEWETT
   

Chief Financial Officer
(Principal Financial and
Accounting Officer)