þ | QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
MICHIGAN | 38-2062816 | |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) | |
130 SOUTH CEDAR STREET, MANISTIQUE, MI | 49854 | |
(Address of principal executive offices) | (Zip Code) |
Large Accelerated Filer o | Accelerated Filer o | Non-accelerated Filer o | Smaller reporting company þ | |||
(Do not check if a smaller reporting company) |
June 30, | December 31, | June 30, | ||||||||||
2010 | 2009 | 2009 | ||||||||||
(Unaudited) | (Unaudited) | |||||||||||
ASSETS |
||||||||||||
Cash and due from banks |
$ | 39,165 | $ | 18,433 | $ | 12,189 | ||||||
Federal funds sold |
12,000 | 27,000 | | |||||||||
Cash and cash equivalents |
51,165 | 45,433 | 12,189 | |||||||||
Interest-bearing deposits in other financial institutions |
678 | 678 | 618 | |||||||||
Securities available for sale |
34,942 | 46,513 | 95,620 | |||||||||
Federal Home Loan Bank stock |
3,794 | 3,794 | 3,794 | |||||||||
Loans: |
||||||||||||
Commercial |
302,228 | 305,670 | 296,392 | |||||||||
Mortgage |
78,428 | 74,350 | 71,777 | |||||||||
Consumer |
4,183 | 4,290 | 3,835 | |||||||||
Total Loans |
384,839 | 384,310 | 372,004 | |||||||||
Allowance for loan losses |
(6,371 | ) | (5,225 | ) | (4,119 | ) | ||||||
Net loans |
378,468 | 379,085 | 367,885 | |||||||||
Premises and equipment |
10,085 | 10,165 | 11,064 | |||||||||
Other real estate held for sale |
5,676 | 5,804 | 4,950 | |||||||||
Other assets |
15,966 | 23,905 | 10,184 | |||||||||
TOTAL ASSETS |
$ | 500,774 | $ | 515,377 | $ | 506,304 | ||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||
LIABILITIES: |
||||||||||||
Deposits: |
||||||||||||
Noninterest bearing deposits |
$ | 41,434 | $ | 35,878 | $ | 33,368 | ||||||
NOW, money market, checking |
118,909 | 95,790 | 75,974 | |||||||||
Savings |
20,110 | 18,207 | 21,411 | |||||||||
CDs<$100,000 |
90,573 | 59,953 | 72,139 | |||||||||
CDs>$100,000 |
23,652 | 36,385 | 25,455 | |||||||||
Brokered |
111,106 | 175,176 | 184,805 | |||||||||
Total deposits |
405,784 | 421,389 | 413,152 | |||||||||
Borrowings: |
||||||||||||
Federal Home Loan Bank |
35,000 | 35,000 | 35,000 | |||||||||
Other |
1,140 | 1,140 | 1,210 | |||||||||
Total borrowings |
36,140 | 36,140 | 36,210 | |||||||||
Other liabilities |
2,619 | 2,549 | 3,003 | |||||||||
Total liabilities |
444,543 | 460,078 | 452,365 | |||||||||
Shareholders equity: |
||||||||||||
Preferred stock No par value: |
||||||||||||
Authorized 500,000 shares, 11,000 shares issued and outstanding |
10,610 | 10,514 | 10,418 | |||||||||
Common stock and additional paid in capital No par value |
||||||||||||
Authorized - 18,000,000 shares |
||||||||||||
Issued and outstanding 3,419,736 shares |
43,509 | 43,493 | 43,468 | |||||||||
Retained earnings (accumulated deficit) |
1,236 | 199 | (1,158 | ) | ||||||||
Accumulated other comprehensive income |
876 | 1,093 | 1,211 | |||||||||
Total shareholders equity |
56,231 | 55,299 | 53,939 | |||||||||
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
$ | 500,774 | $ | 515,377 | $ | 506,304 | ||||||
1
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||
INTEREST INCOME: |
||||||||||||||||
Interest and fees on loans: |
||||||||||||||||
Taxable |
$ | 5,227 | $ | 5,104 | $ | 10,418 | $ | 10,106 | ||||||||
Tax-exempt |
47 | 84 | 99 | 174 | ||||||||||||
Interest on securities: |
||||||||||||||||
Taxable |
356 | 673 | 753 | 1,132 | ||||||||||||
Tax-exempt |
7 | 3 | 14 | 4 | ||||||||||||
Other interest income |
37 | 14 | 77 | 16 | ||||||||||||
Total interest income |
5,674 | 5,878 | 11,361 | 11,432 | ||||||||||||
INTEREST EXPENSE: |
||||||||||||||||
Deposits |
1,439 | 1,566 | 2,896 | 3,344 | ||||||||||||
Borrowings |
212 | 261 | 420 | 542 | ||||||||||||
Total interest expense |
1,651 | 1,827 | 3,316 | 3,886 | ||||||||||||
Net interest income |
4,023 | 4,051 | 8,045 | 7,546 | ||||||||||||
Provision for loan losses |
2,800 | 150 | 3,700 | 700 | ||||||||||||
Net interest income after provision for loan losses |
1,223 | 3,901 | 4,345 | 6,846 | ||||||||||||
OTHER INCOME: |
||||||||||||||||
Service fees |
252 | 271 | 474 | 514 | ||||||||||||
Net security gains |
| | 215 | | ||||||||||||
Net gains on sale of loans |
309 | 84 | 625 | 142 | ||||||||||||
Other |
32 | 84 | 86 | 174 | ||||||||||||
Total other income |
593 | 439 | 1,400 | 830 | ||||||||||||
OTHER EXPENSE: |
||||||||||||||||
Salaries and employee benefits |
1,781 | 1,561 | 3,501 | 3,158 | ||||||||||||
Occupancy |
345 | 355 | 690 | 733 | ||||||||||||
Furniture and equipment |
197 | 222 | 391 | 411 | ||||||||||||
Data processing |
205 | 224 | 394 | 444 | ||||||||||||
Professional service fees |
161 | 144 | 334 | 297 | ||||||||||||
Loan and deposit |
218 | 172 | 466 | 308 | ||||||||||||
Writedown of other real estate owned |
1,800 | | 1,947 | | ||||||||||||
FDIC insurance assessment |
221 | 340 | 443 | 465 | ||||||||||||
Telephone |
45 | 46 | 92 | 89 | ||||||||||||
Advertising |
72 | 80 | 144 | 158 | ||||||||||||
Other |
285 | 326 | 557 | 646 | ||||||||||||
Total other expense |
5,330 | 3,470 | 8,959 | 6,709 | ||||||||||||
Income (loss) before provision for income taxes |
(3,514 | ) | 870 | (3,214 | ) | 967 | ||||||||||
Provision for (benefit of) income taxes |
(1,212 | ) | 271 | (4,623 | ) | 278 | ||||||||||
NET INCOME (LOSS) |
(2,302 | ) | 599 | 1,409 | 689 | |||||||||||
Preferred dividend and accretion of discount |
186 | 138 | 371 | 138 | ||||||||||||
NET INCOME (LOSS) AVAILABLE TO COMMON SHAREHOLDERS |
$ | (2,488 | ) | $ | 461 | $ | 1,038 | $ | 551 | |||||||
INCOME (LOSS) PER COMMON SHARE: |
||||||||||||||||
Basic |
$ | (0.73 | ) | $ | .13 | $ | .30 | $ | .16 | |||||||
Diluted |
$ | (0.73 | ) | $ | .13 | $ | .30 | $ | .16 | |||||||
2
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Balance, beginning of period |
$ | 58,722 | $ | 41,864 | $ | 55,299 | $ | 41,551 | ||||||||
Net income (loss) for period |
(2,302 | ) | 599 | 1,409 | 689 | |||||||||||
Net unrealized gain (loss) on securities available for sale |
(58 | ) | 561 | (217 | ) | 766 | ||||||||||
Total comprehensive income (loss) |
(2,360 | ) | 1,160 | 1,192 | 1,455 | |||||||||||
Dividend on preferred stock and accretion of discount |
(186 | ) | (138 | ) | (371 | ) | (138 | ) | ||||||||
Stock option compensation |
7 | 17 | 15 | 35 | ||||||||||||
Issuance of preferred stock |
| 10,382 | | 10,382 | ||||||||||||
Issuance of common stock warrants |
| 618 | | 618 | ||||||||||||
Accretion of preferred stock discount |
48 | 36 | 96 | 36 | ||||||||||||
Balance, end of period |
$ | 56,231 | $ | 53,939 | $ | 56,231 | $ | 53,939 | ||||||||
3
Six Months Ended | ||||||||
June 30, | ||||||||
2010 | 2009 | |||||||
Cash Flows From Operating Activities: |
||||||||
Net income |
$ | 1,409 | $ | 689 | ||||
Adjustments to reconcile net income to
net cash provided by (used in) operating activities: |
||||||||
Depreciation and amortization |
802 | 1,000 | ||||||
Provision for (benefit of) deferred taxes |
(4,623 | ) | 278 | |||||
Provision for loan losses |
3,700 | 700 | ||||||
(Gain) on sales/calls of securities available for sale |
(215 | ) | | |||||
Loss on sales of premises, equipment, and other real estate |
47 | 4 | ||||||
Writedown of other real estate |
1,947 | | ||||||
Stock option compensation |
15 | 35 | ||||||
Change in other assets |
12,673 | (822 | ) | |||||
Change in other liabilities |
70 | 430 | ||||||
Net cash provided by operating activities |
15,825 | 2,314 | ||||||
Cash Flows From Investing Activities: |
||||||||
Net (increase) decrease in loans |
(6,086 | ) | (5,383 | ) | ||||
Net (increase) decrease in interest-bearing deposits in other financial institutions |
| (36 | ) | |||||
Purchase of securities available for sale |
| (50,216 | ) | |||||
Proceeds from sales, maturities or calls of securities available for sale |
11,277 | 2,856 | ||||||
Capital expenditures |
(445 | ) | (463 | ) | ||||
Proceeds from sale of premises, equipment, and other real estate |
1,137 | 88 | ||||||
Net cash provided by (used in) investing activities |
5,883 | (53,154 | ) | |||||
Cash Flows From Financing Activities: |
||||||||
Net increase (decrease) in deposits |
(15,605 | ) | 42,055 | |||||
Issuance of Preferred Stock Series A Capital |
| 11,000 | ||||||
Dividend on preferred stock and accretion of discount |
(371 | ) | (138 | ) | ||||
Net cash provided by (used in) financing activities |
(15,976 | ) | 52,917 | |||||
Net increase in cash and cash equivalents |
5,732 | 2,077 | ||||||
Cash and cash equivalents at beginning of period |
45,433 | 10,112 | ||||||
Cash and cash equivalents at end of period |
$ | 51,165 | $ | 12,189 | ||||
Supplemental Cash Flow Information: |
||||||||
Cash paid during the year for: |
||||||||
Interest |
$ | 3,319 | $ | 3,989 | ||||
Income taxes |
25 | 60 | ||||||
Noncash Investing and Financing Activities: |
||||||||
Transfers of foreclosures from loans to other real estate held for sale |
3,003 | 3,276 |
4
1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | |
Basis of Presentation | ||
The unaudited condensed consolidated financial statements of Mackinac Financial Corporation (the Corporation) have been prepared in accordance with generally accepted accounting principles for interim financial information and the instructions to Form 10-Q and Rule 10-01 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 of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the six-month period ended June 30, 2010 are not necessarily indicative of the results that may be expected for the year ending December 31, 2010. The unaudited consolidated financial statements and footnotes thereto should be read in conjunction with the audited consolidated financial statements and footnotes thereto included in the Corporations Annual Report on Form 10-K for the year ended December 31, 2009. | ||
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 revenue and expenses during the period. Actual results could differ from those estimates. | ||
In order to properly reflect some categories of other income and other expenses, reclassifications of expense and income items have been made to prior period numbers. The net other income and other expenses was not changed due to these reclassifications. | ||
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, and the valuation of intangible assets, deferred tax assets and mortgage servicing rights. | ||
Allowance for Loan Losses | ||
The allowance for loan losses includes specific allowances related to commercial loans, which have been judged to be impaired. A loan is impaired when, based on current information, it is probable that the Corporation will not collect all amounts due in accordance with the contractual terms of the loan agreement. These specific allowances are based on discounted cash flows of expected future payments using the loans initial effective interest rate or the fair value of the collateral if the loan is collateral dependent. | ||
The Corporation also has a general allowance for loan losses for loans not considered impaired. The allowance for loan losses is maintained at a level which management believes is adequate to provide for probable loan losses. Management periodically evaluates the adequacy of the allowance using the Corporations past loan loss experience, known and inherent risks in the portfolio, composition of the portfolio, current economic conditions, and other factors. The allowance does not include the effects of expected losses related to future events or future changes in economic conditions. This evaluation is inherently subjective since it requires material estimates that may be susceptible to significant change. Loans are charged against the allowance for loan losses when management believes the collectability of the principal is unlikely. In addition, various regulatory agencies periodically review the allowance for loan losses. These agencies may require additions to the allowance for loan losses based on their judgments of collectability. | ||
In managements opinion, the allowance for loan losses is adequate to cover probable losses relating to specifically identified loans, as well as probable losses inherent in the balance of the loan portfolio as of the balance sheet date. |
5
1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) | |
Stock Option Plans | ||
The Corporation sponsors three stock option plans. One plan was approved during 2000 and applies to officers, employees, and nonemployee directors. This plan was amended as a part of the December 2004 stock offering and recapitalization. The amendment, approved by shareholders, increased the shares available under this plan by 428,587 shares from the original 25,000 (adjusted for the 1:20 reverse stock split), to a total authorized share balance of 453,587. The other two plans, one for officers and employees and the other for nonemployee directors, were approved in 1997. A total of 30,000 shares (adjusted for the 1:20 reverse stock split), were made available for grant under these plans. All three option plans have expired, and therefore no new shares may be granted. Options to purchase shares of the Corporations stock are granted at a price equal to the market price of the stock at the date of grant. The committee determines the vesting of the options when they are granted as established under the plan. |
2. | RECENT ACCOUNTING PRONOUNCEMENTS | |
In June 2009, the FASB issued Statements No. 166, Accounting for Transfers of Financial Assets, (ASC 860-10) and No. 167, Amendments to FASB Interpretation No. 46(R), (ASC 810-10). ASC 860-10 will require more information about transfers of financial assets, including securitization transactions, and where entities have continuing exposure to the risks related to transferred financial assets. It eliminates the concept of a qualifying special-purpose entity, changes the requirements for derecognizing financial assets, and requires additional disclosures. The adoption of this ASC did not have an impact. | ||
ASC 810-10 replaces the quantitative-based risks and rewards calculation for determining which enterprise, if any, has a controlling financial interest in a variable interest entity with a qualitative approach focused on identifying which enterprise has the power to direct the activities of a variable interest entity (VIE) that most significantly impact the entitys economic performance and (1) the obligation to absorb losses of the entity or (2) the right to receive benefits from the entity. ASC 860-10 and ASC 810-10 was effective at the start of a reporting entitys first fiscal year beginning after November 15, 2009, or January 1, 2010, for a calendar year entity. The adoption of this ASC did not have an impact at the date of adoption. | ||
In July 2010, FASB issued a statement which expands disclosures about credit quality of financing receivables and allowance for credit losses. The standard will require the Corporation to expand disclosures about the credit quality of our loans and the related reserves against them. The extra disclosures will include details on our past due loans, credit quality indicators and modifications of loans. The Corporation will adopt the standard beginning with our December 31, 2010 financial statements. |
3. | EARNINGS PER SHARE | |
Earnings per share are based upon the weighted average number of shares outstanding. Additional shares issued as a result of option exercises would not be dilutive in both the three and six month period. The issuance of shares as a result of the common stock warrants issued under the TARP Capital Purchase Program would not have a dilutive effect on earnings for the three month period in 2010, since they would decrease the loss per share. The common stock warrants would be slightly dilutive for the six month period ended June 30, 2010. Please refer to the table below for the dilutive impact. |
6
3. | EARNINGS PER SHARE (Continued) | |
The following shows the computation of basic and diluted earnings per share for the three and six months ended June 30, 2010 and 2009 (dollars in thousands, except per share data): |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Net income (loss) |
$ | (2,302 | ) | $ | 599 | $ | 1,409 | $ | 689 | |||||||
Preferred stock dividends |
186 | 138 | 371 | 138 | ||||||||||||
Net income (loss) available to common shareholders |
$ | (2,488 | ) | $ | 461 | $ | 1,038 | $ | 551 | |||||||
Weighted average shares outstanding |
3,419,736 | 3,419,736 | 3,419,736 | 3,419,736 | ||||||||||||
Effect of dilutive stock options and common stock
warrants outstanding |
| | 64,425 | | ||||||||||||
Diluted weighted average shares outstanding |
3,419,736 | 3,419,736 | 3,484,161 | 3,419,736 | ||||||||||||
Earnings per common share: |
||||||||||||||||
Basic |
$ | (0.73 | ) | $ | .13 | $ | .30 | $ | .16 | |||||||
Diluted |
$ | (0.73 | ) | $ | .13 | $ | .30 | $ | .16 |
4. | INVESTMENT SECURITIES | |
The amortized cost and estimated fair value of investment securities available for sale as of June 30, 2010, December 31, 2009 and June 30, 2009 are as follows (dollars in thousands): |
Gross | Gross | |||||||||||||||
Amortized | Unrealized | Unrealized | Estimated | |||||||||||||
Cost | Gains | Losses | Fair Value | |||||||||||||
June 30, 2010 |
||||||||||||||||
US Agencies MBS |
$ | 32,416 | $ | 1,232 | $ | | $ | 33,648 | ||||||||
Obligations of states and political subdivisions |
1,199 | 95 | | 1,294 | ||||||||||||
Total securities available for sale |
$ | 33,615 | $ | 1,327 | $ | | $ | 34,942 | ||||||||
December 31, 2009 |
||||||||||||||||
US Agencies MBS |
$ | 43,651 | $ | 1,642 | $ | (55 | ) | $ | 45,238 | |||||||
Obligations of states and political subdivisions |
1,207 | 68 | | 1,275 | ||||||||||||
Total securities available for sale |
$ | 44,858 | $ | 1,710 | $ | (55 | ) | $ | 46,513 | |||||||
June 30, 2009 |
||||||||||||||||
US Agencies MBS |
$ | 74,390 | $ | 1,596 | $ | (198 | ) | $ | 75,788 | |||||||
Asset backed government guaranteed |
13,936 | 349 | | 14,285 | ||||||||||||
Obligations of states and political subdivisions |
1,259 | (21 | ) | 49 | 1,287 | |||||||||||
Corporate bonds |
4,201 | 59 | | 4,260 | ||||||||||||
Total securities available for sale |
$ | 93,786 | $ | 1,983 | $ | (149 | ) | $ | 95,620 | |||||||
When gross unrealized losses exist within the portfolio, the Corporation considers them temporary in nature and related to interest rate fluctuations. The Corporation has both the ability and the intent to hold the investment securities until their respective maturities and therefore does not anticipate the realization of the temporary losses. | ||
The amortized cost and estimated fair value of investment securities pledged to secure FHLB borrowings and customer relationships were $15.497 million and $16.459 million, respectively, at June 30, 2010. |
7
5. | LOANS | |
The composition of loans at June 30, 2010, December 31, 2009 and June 30, 2009 is as follows (dollars in thousands): |
June 30, | December 31, | June 30, | ||||||||||
2010 | 2009 | 2009 | ||||||||||
Commercial real estate |
$ | 208,596 | $ | 208,895 | $ | 196,895 | ||||||
Commercial, financial, and agricultural |
66,413 | 72,184 | 73,372 | |||||||||
One to four family residential real
estate |
71,613 | 67,232 | 65,564 | |||||||||
Construction: |
||||||||||||
Commercial |
27,219 | 24,591 | 26,125 | |||||||||
Consumer |
6,815 | 7,118 | 6,213 | |||||||||
Consumer |
4,183 | 4,290 | 3,835 | |||||||||
Total loans |
$ | 384,839 | $ | 384,310 | $ | 372,004 | ||||||
An analysis of the allowance for loan losses for the six months ended June 30, 2010, the year ended December 31, 2009, and the six months ended June 30, 2009 is as follows (dollars in thousands): |
June 30, | December 31, | June 30, | ||||||||||
2010 | 2009 | 2009 | ||||||||||
Balance at beginning of period |
$ | 5,225 | $ | 4,277 | $ | 4,277 | ||||||
Recoveries on loans |
33 | 66 | 45 | |||||||||
Loans charged off |
(2,587 | ) | (2,818 | ) | (903 | ) | ||||||
Provision for loan losses |
3,700 | 3,700 | 700 | |||||||||
Balance at end of period |
$ | 6,371 | $ | 5,225 | $ | 4,119 | ||||||
In the first half of 2010, net charge off activity was $2.554 million, or .67% of average loans outstanding compared to net charge offs of $.858 million, or .23% of average loans, in the first half of 2009. In the first half of 2010, the Corporation recorded a provision for loan loss in the amount of $3.700 million compared to $.700 million in the first half of 2009, which is discussed in more detail under Managements Discussion and Analysis. | ||
LOANS Impaired loans | ||
Nonperforming loans are those which are contractually past due 90 days or more as to interest or principal payments, on nonaccrual status, or loans, the terms of which have been renegotiated to provide a reduction or deferral on interest or principal. |
8
5. | LOANS (Continued) | |
Information regarding impaired loans as of June 30, 2010, December 31, 2009 and June 30, 2009 is as follows (dollars in thousands): |
Valuation Reserve | ||||||||||||||||||||||||
June 30, | December 31, | June 30, | June 30, | December 31, | June 30, | |||||||||||||||||||
2010 | 2009 | 2009 | 2010 | 2009 | 2009 | |||||||||||||||||||
Balances, at period end |
||||||||||||||||||||||||
Impaired loans with specific valuation reserve |
$ | 4,841 | $ | 11,348 | $ | 7,708 | $ | 2,023 | $ | 2,705 | $ | 1,556 | ||||||||||||
Impaired loans with no specific valuation
reserve |
6,202 | 3,889 | 2,167 | | | | ||||||||||||||||||
Total impaired loans |
$ | 11,043 | $ | 15,237 | $ | 9,875 | $ | 2,023 | $ | 2,705 | $ | 1,556 | ||||||||||||
Impaired loans on nonaccrual basis |
$ | 10,174 | $ | 14,368 | $ | 9,277 | $ | 2,023 | $ | 2,705 | $ | 1,556 | ||||||||||||
Impaired loans on accrual basis |
869 | 869 | 598 | | | | ||||||||||||||||||
Total impaired loans |
$ | 11,043 | $ | 15,237 | $ | 9,875 | $ | 2,023 | $ | 2,705 | $ | 1,556 | ||||||||||||
Six Months | Twelve Months | Six Months | ||||||||||
Ended | Ended | Ended | ||||||||||
June 30, | December 31, | June 30, | ||||||||||
2010 | 2009 | 2009 | ||||||||||
Average investment in impaired loans |
$ | 11,717 | $ | 10,449 | $ | 9,452 | ||||||
Interest income recognized during period |
7 | 40 | 11 | |||||||||
Interest income that would have been
recognized on an accrual basis |
328 | 700 | 338 | |||||||||
Cash-basis interest income recognized |
| | 11 |
Additional discussion on impaired loans is presented in the Managements Discussion and Analysis section of this report. | ||
LOANS Related parties | ||
The Bank, in the ordinary course of business, grants loans to the Corporations executive officers and directors, including their families and firms in which they are principal owners. | ||
Activity in such loans is summarized below (dollars in thousands): |
June 30, | December 31, | June 30, | ||||||||||
2010 | 2009 | 2009 | ||||||||||
Loans outstanding beginning of period |
$ | 8,552 | $ | 6,516 | $ | 6,516 | ||||||
New loans |
1,267 | 2,160 | 900 | |||||||||
Net activity on revolving lines of credit |
2,068 | 1,189 | 398 | |||||||||
Repayment |
(2,267 | ) | (1,610 | ) | (205 | ) | ||||||
Change in related party interest |
| 297 | | |||||||||
Loans outstanding end of period |
$ | 9,620 | $ | 8,552 | $ | 7,609 | ||||||
There were no loans to related parties classified substandard at June 30, 2010, December 31, 2009 or June 30, 2009, respectively. In addition to the outstanding balances above, there were unused commitments of $.405 million to related parties at June 30, 2010. |
9
6. | BORROWINGS | |
Borrowings consist of the following at June 30, 2010, December 31, 2009 and June 30, 2009 (dollars in thousands): |
June 30, | December 31, | June 30, | ||||||||||
2010 | 2009 | 2009 | ||||||||||
Federal Home Loan Bank fixed rate advances at rates ranging from 4.98% to 5.16%
maturing in December 2010 |
$ | 15,000 | $ | 15,000 | $ | 15,000 | ||||||
Federal Home Loan Bank variable rate advances at rates ranging from .314% to .367%
maturing in January and February 2011 |
20,000 | 20,000 | 20,000 | |||||||||
Farmers Home Administration, fixed-rate
note payable, maturing August 24, 2024
interest payable at 1% |
1,140 | 1,140 | 1,210 | |||||||||
$ | 36,140 | $ | 36,140 | $ | 36,210 | |||||||
The Federal Home Loan Bank borrowings are collateralized at June 30, 2010 by the following: a collateral agreement on the Corporations one to four family residential real estate loans with a book value of approximately $30.551 million; mortgage related and municipal securities with an amortized cost and estimated fair value of $14.997 million and $15.742 million, respectively; and Federal Home Loan Bank stock owned by the Bank totaling $3.794 million. Prepayment of the remaining advances is subject to the provisions and conditions of the credit policy of the Federal Home Loan Bank of Indianapolis in effect as of June 30, 2010. | ||
The U.S.D.A. Rural Development borrowing is collateralized by loans totaling $.263 million originated and held by the Corporations wholly owned subsidiary, First Rural Relending, and an assignment of a demand deposit account in the amount of $.991 million, and guaranteed by the Corporation. |
7. | STOCK OPTION PLANS | |
A summary of stock option transactions for the six months ended June 30, 2010 and 2009, and the year ended December 31, 2009, is as follows: |
June 30, | December 31, | June 30, | ||||||||||
2010 | 2009 | 2009 | ||||||||||
Outstanding shares at beginning of year |
411,057 | 446,237 | 446,237 | |||||||||
Granted during the period |
| | | |||||||||
Expired during the period |
(1,485 | ) | (35,180 | ) | (35,180 | ) | ||||||
Outstanding shares at end of period |
409,572 | 411,057 | 411,057 | |||||||||
Weighted average exercise price per share
at end of period |
$ | 11.15 | $ | 12.03 | $ | 12.03 | ||||||
Shares available for grant at end of period |
| 24,780 | 24,780 | |||||||||
There were no options granted in the first six months of 2010 and 2009. |
10
7. | STOCK OPTION PLANS (Continued) | |
Following is a summary of the options outstanding and exercisable at June 30, 2010: |
Exercise | Number | Remaining | Weighted Average | |||||||||||||
Price Range | Outstanding | Exercisable | Contractual Life-Years | Exercise Price | ||||||||||||
$9.16 |
12,500 | 5,000 | 5.5 | $ | 9.16 | |||||||||||
$9.75 |
257,152 | 120,861 | 4.5 | 9.75 | ||||||||||||
$10.65 |
57,500 | 11,500 | 6.5 | 10.65 | ||||||||||||
$11.50 |
40,000 | 8,000 | 5.3 | 11.50 | ||||||||||||
$12.00 |
40,000 | 8,000 | 5.0 | 12.00 | ||||||||||||
$156.00 - $185.00 |
2,420 | 2,420 | 1.1 | 161.99 | ||||||||||||
409,572 | 155,781 | 4.9 | $ | 11.15 | ||||||||||||
8. | INCOME TAXES | |
A valuation allowance is provided against deferred tax assets when it is more likely than not that some or all of the deferred tax asset will not be realized. During the first quarter of 2010, the Corporation evaluated the valuation allowance against the net deferred tax asset which would require future taxable income in order to be utilized and recorded a $3.500 million deferred tax benefit related to the utilization of the NOL carryforward. The Corporation, as of June 30, 2010 had a net operating loss and tax credit carryforwards for tax purposes of approximately $28.0 million, and $2.1 million, respectively. As of June 30, 2010 the Corporation had total net deferred tax assets of $10.0 million, with a related valuation allowance of approximately $3.0 million. | ||
The Corporation recorded the future benefits from these carryforwards at such time as it became more likely than not that they would be utilized prior to expiration. Please refer to further discussion on income taxes contained in Managements Discussion and Analysis. The net operating loss carryforwards expire twenty years from the date they originated. These carryforwards, if not utilized, will begin to expire in the year 2023. A portion of the NOL, approximately $18.0 million, and all of the credit carryforwards are subject to the limitations for utilization as set forth in Section 382 of the Internal Revenue Code. The annual limitation is $1.4 million for the NOL and the equivalent value of tax credits, which is approximately $.477 million. These limitations for use were established in conjunction with the recapitalization of the Corporation in December, 2004. | ||
Subsequent to June 30, 2010, in deference to the loss recorded in the 2010 second quarter, an analysis of the deferred tax asset was performed in order to determine if there was any impairment relative to ultimate utilization during the carryforward period. As a part of this analysis, management reviewed projected levels of taxable income and assessed the probability of attaining these projected levels. Based upon this analysis, it was determined that there was no impairment of this deferred tax asset. |
9. | FAIR VALUE MEASUREMENTS | |
In June 2009, the FASB issued authoritative guidance to improve the information a reporting entity provides in its financial statements about transfers of financial assets, including the effect of a transfer on an entitys financial position, financial performance and cash flows and the transferors continuing involvement in the transferred assets. The guidance eliminates the concept of a qualifying special-purpose entity and changes the guidance for evaluation for consolidation. This guidance became effective January 1, 2010 and did not have significant impact on the Corporations financial position, results of operations or cash flows. | ||
In 2010, the FASB issued authoritative guidance expanding disclosures related to fair value measurements including (i) the amounts of significant transfers of assets or liabilities between Levels 1 and 2 of the fair value hierarchy and the reasons for the transfers, (ii) the reasons for transfers of assets or liabilities in or out of Level 3 of the fair value hierarchy, with significant transfers disclosed separately, (iii) the policy for determining when transfers between levels of the fair value hierarchy are recognized and (iv) for recurring fair value measurements of assets and liabilities in Level 3 of the fair value hierarchy, a gross presentation of information about purchases, |
11
sales, issuances and settlements. The new guidance further clarifies that (i) fair value measurement disclosures should be provided for each class of assets and liabilities (rather than major category), which would generally be a subset of assets or liabilities within a line item in the statement of financial position and (ii) disclosures should be provided about the valuation techniques and inputs used to measure fair value for both recurring and nonrecurring fair value measurements for each class of assets and liabilities included in Levels 2 and 3 of the fair value hierarchy. The disclosures related to the gross presentation of purchases, sales issuances and settlements of assets and liabilities included in Level 3 of the fair value hierarchy will be required beginning January 1, 2011. The remaining disclosure requirements and clarifications made by the new guidance became effective on January 1, 2010. |
The following table presents information for financial instruments at June 30, 2010 and December 31, 2009 (dollars in thousands): |
June 30, 2010 | December 31, 2009 | |||||||||||||||
Carrying | Estimated | Carrying | Estimated | |||||||||||||
Amount | Fair Value | Amount | Fair Value | |||||||||||||
Financial assets: |
||||||||||||||||
Cash and cash equivalents |
$ | 51,165 | $ | 51,165 | $ | 45,433 | $ | 45,433 | ||||||||
Interest bearing deposits |
678 | 678 | 678 | 678 | ||||||||||||
Securities available for sale |
34,942 | 34,942 | 46,513 | 46,513 | ||||||||||||
Federal Home Loan Bank stock |
3,794 | 3,794 | 3,794 | 3,794 | ||||||||||||
Net loans |
378,468 | 378,883 | 379,085 | 382,352 | ||||||||||||
Accrued interest receivable |
1,343 | 1,343 | 1,413 | 1,413 | ||||||||||||
Total financial assets |
$ | 470,390 | $ | 470,805 | $ | 476,916 | $ | 480,183 | ||||||||
Financial liabilities: |
||||||||||||||||
Deposits |
$ | 405,784 | $ | 405,941 | $ | 421,389 | $ | 421,124 | ||||||||
Borrowings |
36,140 | 36,291 | 36,140 | 36,447 | ||||||||||||
Accrued interest payable |
322 | 322 | 325 | 325 | ||||||||||||
Total financial liabilities |
$ | 442,246 | $ | 442,554 | $ | 457,854 | $ | 457,896 | ||||||||
Fair value estimates, methods, and assumptions are set forth below for the Corporations financial instruments: |
Cash, cash equivalents, and interest-bearing deposits - The carrying values approximate the fair values for these assets. |
Securities - Fair values are based on quoted market prices where available. If a quoted market price is not available, fair value is estimated using quoted market prices for similar securities. |
Federal Home Loan Bank stock - Federal Home Loan Bank stock is carried at cost, which is its redeemable value and approximates its fair value, since the market for this stock is limited. |
Loans - Fair values are estimated for portfolios of loans with similar financial characteristics. Loans are segregated by type such as commercial, residential mortgage, and other consumer. The fair value of loans is calculated by discounting scheduled cash flows using discount rates reflecting the credit and interest rate risk inherent in the loan. |
The methodology in determining fair value of nonaccrual loans is to average them into the blended interest rate at 0% interest. This has the effect of decreasing the carrying amount below the risk-free rate amount and, therefore, discounts the estimated fair value. |
12
Impaired loans are measured at the estimated fair value of the expected future cash flows at the loans effective interest rate or the fair value of the collateral for loans which are collateral dependent. Therefore, the carrying values of impaired loans approximate the estimated fair values for these assets. |
Deposits - The fair value of deposits with no stated maturity, such as noninterest-bearing demand deposits and savings, is equal to the amount payable on demand at the reporting date. The fair value of time deposits is based on the discounted value of contractual cash flows applying interest rates currently being offered on similar time deposits. |
Borrowings - Rates currently available for debt with similar terms and remaining maturities are used to estimate the fair value of existing debt. The fair value of borrowed funds due on demand is the amount payable at the reporting date. | ||
Accrued interest - The carrying amount of accrued interest approximates fair value. |
Off-balance-sheet instruments - The fair value of commitments is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements, the current interest rates, and the present creditworthiness of the counterparties. Since the differences in the current fees and those reflected to the off-balance-sheet instruments at year-end are immaterial, no amounts for fair value are presented. |
Limitations - The authoritative accounting guidance for fair value measurements defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. A fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability. The price in the principal (or most advantageous) market used to measure the fair value of the asset or liability shall not be adjusted for transaction costs. An orderly transaction is a transaction that assumes exposure to the market for a period prior to the measurement date to allow for marketing activities that are usual and customary for transactions involving such assets and liabilities; it is not a forced transaction. Market participants are buyers and sellers in the principal market that are (i) independent, (ii) knowledgeable, (iii) able to transact and (iv) willing to transact. |
The authoritative accounting guidance requires the use of valuation techniques that are consistent with the market approach, the income approach and/or the cost approach. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets and liabilities. The income approach uses valuation techniques to convert future amounts, such as cash flows or earnings, to a single present amount on a discounted basis. The cost approach is based on the amount that currently would be required to replace the service capacity of an asset (replacement costs). Valuation techniques should be consistently applied. Inputs to valuation techniques refer to the assumptions that market participants would use in pricing the asset or liability. Inputs may be observable, meaning those that reflect the assumptions market participants would use in pricing the asset or liability developed based on market data obtained from independent sources, or unobservable, meaning those that reflect the reporting entitys own assumptions about the assumptions market participants would use in pricing the asset or liability developed based on the best information available in the circumstances. In that regard, the authoritative guidance establishes a fair value hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable outputs. The fair value hierarchy is as follows: |
Level 1: | In general, fair values determined by Level 1 inputs use quoted prices in active markets for identical assets or liabilities that the Corporation has the ability to access. |
Level 2: | Fair values determined by Level 2 inputs use other inputs that are observable, either directly or indirectly. These Level 2 inputs include quoted prices for similar assets and liabilities in active markets, and other inputs such as interest rates and yield curves that are observable at commonly quoted intervals. Level 2 investments consist primarily of obligations of U.S. government |
13
sponsored enterprises and agencies, obligations of state and municipal subdivisions, corporate bonds and mortgage backed securities. |
Level 3: | Level 3 inputs are unobservable inputs, including inputs available in situations where there is little, if any, market activity for the related asset or liability. |
In instances where inputs used to measure fair value fall into different levels in the above fair value hierarchy, fair value measurements in their entirety are categorized based on the lowest level input that is significant to the valuation. The Corporations assessment of the significance of particular inputs to these fair value measurements requires judgment and considers factors specific to each asset or liability. |
The fair value of all investment securities at December 31, 2009 and June 30, 2010 were based on level 2 inputs. There are no other assets or liabilities measured on a recurring basis at fair value. For additional information regarding investment securities, please refer to Note 4 Investment Securities. |
The Corporation had no Level 3 assets or liabilities on a recurring basis as of December 31, 2009 or June 30, 2010. |
The Corporation also has assets that under certain conditions are subject to measurement at fair value on a non-recurring basis. These assets include held to maturity investments, other real estate and loans. The Corporation has estimated the fair values of these assets using Level 3 inputs, specifically discounted cash flow projections. |
Quoted Prices | Significant | Significant | ||||||||||||||||||||||
in Active Markets | Other Observable | Unobservable | Total Losses for | |||||||||||||||||||||
Balance at | for Identical Assets | Inputs | Inputs | Three Months Ended | Six Months Ended | |||||||||||||||||||
(dollars in thousands) | June 30, 2010 | (Level 1) | (Level 2) | (Level 3) | June 30, 2010 | June 30, 2010 | ||||||||||||||||||
Assets |
||||||||||||||||||||||||
Impaired loans |
$ | 7,959 | $ | | $ | | $ | 7,959 | $ | 894 | $ | 980 | ||||||||||||
Other real estate owned |
5,676 | | | 5,676 | 1,845 | 1,994 | ||||||||||||||||||
$ | 2,739 | $ | 2,974 | |||||||||||||||||||||
Quoted Prices | Significant | Significant | ||||||||||||||||||
in Active Markets | Other Observable | Unobservable | Total Losses for | |||||||||||||||||
Balance at | for Identical Assets | Inputs | Inputs | Year Ended | ||||||||||||||||
(dollars in thousands) | December 31, 2009 | (Level 1) | (Level 2) | (Level 3) | December 31, 2009 | |||||||||||||||
Assets |
||||||||||||||||||||
Impaired loans |
$ | 13,621 | $ | | $ | | $ | 13,621 | $ | 1,300 | ||||||||||
Other real estate owned |
5,804 | | | 5,804 | 399 | |||||||||||||||
$ | 1,699 | |||||||||||||||||||
The Corporation had no investments subject to fair value measurement on a nonrecurring basis. |
Certain financial assets and financial liabilities are measured at fair value on a nonrecurring basis, that is, the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment). |
14
Impaired loans categorized as Level 3 assets consist of non-homogeneous loans that are considered impaired. Impaired loans are reported at the fair value of the underlying collateral if repayment is expected solely from the collateral. The Corporation estimates the fair value of the loans based on the present value of expected future cash flows using managements best estimate of key assumptions. These assumptions include future payment ability, timing of payment streams, and estimated realizable values of available collateral (typically based on outside appraisals). For purposes of valuing other real estate owned, the Corporation relies upon third party appraisals and reduces this appraised value by anticipated liquidation costs. |
Participation in the TARP Capital Purchase Program |
On April 24, 2009, the Corporation entered into and closed a Letter Agreement, including the Securities Purchase Agreement-Standard Terms (collectively, the Securities Purchase Agreement), related to the CPP. Pursuant to the Securities Purchase Agreement, the Corporation issued and sold to the Treasury (i) 11,000 shares of the Corporations Series A Preferred Shares, and (ii) the Warrant to purchase 379,310 shares of the Corporations Common Shares, at an exercise price of $4.35 per share (subject to certain anti-dilution and other adjustments), for an aggregate purchase price of $11.000 million in cash. The Warrant has a ten-year term. |
As a result of the CPP transaction, the Corporation is required to take certain actions, for so long as the Treasury holds any securities acquired from the Corporation pursuant to the CPP (excluding any period in which the Treasury holds only the Warrant to purchase Common Shares of the Corporation) (the CPP Period), to ensure that its executive compensation and benefit plans with respect to Senior Executive Officers (as defined in the relevant agreements) comply with Section 111(b) of Emergency Economic Stabilization Act of 2008 (EESA), as implemented by any guidance or regulations issued under Section 111(b) of EESA, and not adopt any benefit plans with respect to, or which cover, the Corporations Senior Executive Officers that do not comply with EESA, as amended by the American Recovery and Reinvestment Act of 2009 (the ARRA), which was passed by Congress and signed by the President on February 17, 2009. The applicable executive compensation standards generally remain in effect during the CPP Period and apply to the Corporations Senior Executive Officers (which for purposes of the ARRA and the CPP agreements, includes the Corporations Chief Executive Officer, its Chief Financial Officer, and the next three most highly-compensated executive officers, even though the Corporations senior executive officers consist of a smaller group of executives for purposes of the other compensation disclosures in this proxy statement). |
Amounts recorded for Preferred Stock and Warrant Common Stock were estimated based on an allocation of the total proceeds from the issuance on the relative fair values of both instruments. Fair value of the Preferred Stock was determined based on assumptions regarding the discount rate (market rate) on the Preferred Stock (estimated 12%). Fair value of the Warrant Common Stock is based on the value of the underlying Preferred Stock based on an estimate for a three year term. The allocation of the proceeds received resulted in the recording of a discount on the Preferred Stock and a premium on the Warrant Common Stock. The discount on the preferred will be accreted on an effective yield basis over a three-year term. The allocated carrying value of the Preferred Stock and Warrant Common Stock on the date of issuance (based on their relative fair values) was $10.382 million and $.618 million, respectively. Cumulative dividends on the Preferred Stock are payable at 5% annum for the first five years and at a rate of 9% per annum thereafter on the liquidation preference of $1,000 per share. The Company is prohibited from paying any dividend with respect to shares of common stock unless all accrued and unpaid dividends are paid in full on the Preferred Stock for all past dividend periods. The Preferred Stock is non-voting, other than class voting rights on matters that could adversely affect the Preferred Stock. The Preferred Stock may be redeemed at any time with regulatory approval. The Treasury may also transfer the Preferred Stock to a third party at any time. The preferred stock qualifies as Tier 1 Capital for regulatory purposes at the holding company. |
15
The Corporation has the right to redeem the Series A Preferred Shares at any time after consulting with its primary regulator, in which case the executive compensation standards would no longer apply to the Corporation. |
This capital will be used to increase the strong capital position of the Bank. The Bank will use the capital to grow loans. In addition, the capital will allow the Corporation to consider acquisitions of deposit franchisees that would enhance our funding mix. |
Financial Instruments With Off-Balance-Sheet Risk |
The Corporation is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the consolidated balance sheets. |
The Corporations exposure to credit loss, in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit, is represented by the contractual amount of those instruments. The Corporation uses the same credit policies in making commitments and conditional obligations as it does for on-balance-sheet instruments. These commitments are as follows (dollars in thousands): |
June 30, | December 31, | June 30, | ||||||||||
2010 | 2009 | 2009 | ||||||||||
Commitments to extend credit: |
||||||||||||
Variable rate |
$ | 22,702 | $ | 24,839 | $ | 31,337 | ||||||
Fixed rate |
9,423 | 6,039 | 7,005 | |||||||||
Standby letters of credit Variable rate |
1,470 | 1,279 | 1,742 | |||||||||
Credit card commitments Fixed rate |
2,694 | 2,714 | 2,528 | |||||||||
$ | 36,289 | $ | 34,871 | $ | 42,612 | |||||||
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Corporation evaluates each customers creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Corporation upon extension of credit, is based on managements credit evaluation of the party. Collateral held varies, but may include accounts receivable, inventory, property, plant and equipment, and income-producing commercial properties. |
Standby letters of credit are conditional commitments issued by the Corporation to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The commitments are structured to allow for 100% collateralization on all standby letters of credit. |
Credit card commitments are commitments on credit cards issued by the Corporations subsidiary and serviced by other companies. These commitments are unsecured. |
16
Contingencies |
In the normal course of business, the Corporation is involved in various legal proceedings. For expanded discussion on the Corporations legal proceedings, see Part II, Item 1, Legal Proceedings in this report. |
Concentration of Credit Risk |
The Bank grants commercial, residential, agricultural, and consumer loans throughout Michigan. The Banks most prominent concentration in the loan portfolio relates to commercial real estate loans to operators of nonresidential buildings. This concentration at June 30, 2010 represents $50.000 million, or 16.54%, compared to $44.087 million, or 14.87%, of the commercial loan portfolio on June 30, 2009. The remainder of the commercial loan portfolio is diversified in such categories as hospitality and tourism, real estate agents and managers, new car dealers, gaming, petroleum, forestry, agriculture and construction. Due to the diversity of the Banks locations, the ability of debtors of residential and consumer loans to honor their obligations is not tied to any particular economic sector. Additional discussion regarding the concentration of credit risk is presented in the Managements Discussion and Analysis section of this report. |
17
FORWARD LOOKING STATEMENTS | ||
This report contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. The Corporation intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and is including this statement for purposes of these safe harbor provisions. Forward-looking statements which are based on certain assumptions and describe future plans, strategies, or expectations of the Corporation, are generally identifiable by use of the words believe, expect, intend, anticipate, estimate, project, or similar expressions. The Corporations ability to predict results or the actual effect of future plans or strategies is inherently uncertain. Factors that could cause actual results to differ from the results in forward-looking statements include, but are not limited to: |
| The highly regulated environment in which the Corporation operates could adversely affect its ability to carry out its strategic plan due to restrictions on new products, funding opportunities or new market entrances; | ||
| General economic conditions, either nationally or in the state(s) in which the Corporation does business; | ||
| Legislation or regulatory changes which affect the business in which the Corporation is engaged; | ||
| Changes in the level and volatility of interest rates which may negatively affect the Corporations interest margin; | ||
| Changes in securities markets with respect to the market value of financial assets and the level of volatility in certain markets such as foreign exchange; | ||
| Significant increases in competition in the banking and financial services industry resulting from industry consolidation, regulatory changes and other factors, as well as action taken by particular competitors; | ||
| The ability of borrowers to repay loans; | ||
| The effects on liquidity of unusual decreases in deposits; | ||
| Changes in consumer spending, borrowing, and saving habits; | ||
| Technological changes; | ||
| Acquisitions and unanticipated occurrences which delay or reduce the expected benefits of acquisitions; | ||
| Difficulties in hiring and retaining qualified management and banking personnel; | ||
| The Corporations ability to increase market share and control expenses; | ||
| The effect of compliance with legislation or regulatory changes; | ||
| The effect of changes in accounting policies and practices; | ||
| The costs and effects of existing and future litigation and of adverse outcomes in such litigation; | ||
| An increase in the Corporations FDIC insurance premiums, or the collection of special assessments by the FDIC. |
These risks and uncertainties should be considered in evaluating forward-looking statements. Further information concerning the Corporation and its business, including additional factors that could materially affect the Corporations financial results, is included in the Corporations filings with the Securities and Exchange Commission. All forward-looking statements contained in this report are based upon information presently available and the Corporation assumes no obligation to update any forward-looking statements. |
18
19
June 30, | Percent of | December 31, | Percent of | June 30, | Percent of | |||||||||||||||||||
2010 | Total | 2009 | Total | 2009 | Total | |||||||||||||||||||
Commercial real estate |
$ | 208,596 | 54.20 | % | $ | 208,895 | 54.36 | % | $ | 196,895 | 52.93 | % | ||||||||||||
Commercial, financial, and agricultural |
66,413 | 17.26 | 72,184 | 18.78 | 73,372 | 19.72 | ||||||||||||||||||
One to four family residential real estate |
71,613 | 18.61 | 67,232 | 17.49 | 65,564 | 17.63 | ||||||||||||||||||
Consumer |
4,183 | 1.09 | 4,290 | 1.12 | 3,835 | 1.03 | ||||||||||||||||||
Construction: |
||||||||||||||||||||||||
Commercial |
27,219 | 7.07 | 24,591 | 6.40 | 26,125 | 7.02 | ||||||||||||||||||
Consumer |
6,815 | 1.77 | 7,118 | 1.85 | 6,213 | 1.67 | ||||||||||||||||||
Total loans |
$ | 384,839 | 100.00 | % | $ | 384,310 | 100.00 | % | $ | 372,004 | 100.00 | % | ||||||||||||
June 30, 2010 | December 31, 2009 | June 30, 2009 | ||||||||||||||||||||||||||||||||||
Percent of | Percent of | Percent of | Percent of | Percent of | Percent of | |||||||||||||||||||||||||||||||
Outstanding | Commerical | Shareholders | Outstanding | Commercial | Shareholders | Outstanding | Commerical | Shareholders | ||||||||||||||||||||||||||||
Balance | Loans | Equity | Balance | Loans | Equity | Balance | Loans | Equity | ||||||||||||||||||||||||||||
Real estate operators of nonres bldgs |
$ | 50,000 | 16.54 | % | 88.92 | % | $ | 48,689 | 15.93 | % | 88.05 | % | $ | 44,087 | 14.87 | % | 81.74 | % | ||||||||||||||||||
Hospitality and tourism |
43,883 | 14.52 | 78.04 | 45,315 | 14.82 | 81.95 | 35,033 | 11.82 | 64.95 | |||||||||||||||||||||||||||
Commercial construction |
27,219 | 9.01 | 48.41 | 24,591 | 8.04 | 44.47 | 26,125 | 8.81 | 48.43 | |||||||||||||||||||||||||||
Real estate agents and managers |
20,727 | 6.86 | 36.86 | 24,242 | 7.93 | 43.84 | 24,614 | 8.30 | 45.63 | |||||||||||||||||||||||||||
Other |
160,399 | 53.07 | 285.25 | 162,833 | 53.28 | 294.46 | 166,533 | 56.20 | 308.74 | |||||||||||||||||||||||||||
Total Commercial Loans |
$ | 302,228 | 100.00 | % | $ | 305,670 | 100.00 | % | $ | 296,392 | 100.00 | % | ||||||||||||||||||||||||
20
June 30, | December 31, | June 30, | ||||||||||
2010 | 2009 | 2009 | ||||||||||
Nonperforming Assets: |
||||||||||||
Nonaccrual Loans |
$ | 10,174 | $ | 14,368 | $ | 9,283 | ||||||
Loans past due 90 days or more |
| | | |||||||||
Restructured loans |
869 | 869 | 592 | |||||||||
Total nonperforming loans |
11,043 | 15,237 | 9,875 | |||||||||
Other real estate owned |
5,676 | 5,804 | 4,950 | |||||||||
Total nonperforming assets |
$ | 16,719 | $ | 21,041 | $ | 14,825 | ||||||
Nonperforming loans as a % of loans |
2.87 | % | 3.96 | % | 2.65 | % | ||||||
Nonperforming assets as a % of assets |
3.34 | % | 4.08 | % | 2.93 | % | ||||||
Reserve for Loan Losses: |
||||||||||||
At period end |
$ | 6,371 | $ | 5,225 | $ | 4,119 | ||||||
As a % of loans |
1.66 | % | 1.36 | % | 1.11 | % | ||||||
As a % of nonperforming loans |
57.69 | % | 34.29 | % | 41.71 | % | ||||||
As a % of nonaccrual loans |
62.62 | % | 36.37 | % | 44.37 | % | ||||||
Texas ratio* |
26.71 | % | 34.77 | % | 25.54 | % | ||||||
* | calculated by taking total nonperforming assets divided by total equity plus reserve for loan losses |
At Period End | ||||||||||||
June 30, 2010 | December 31, 2009 | June 30, 2009 | ||||||||||
Total loans, at period end |
$ | 384,839 | $ | 384,310 | $ | 372,004 | ||||||
Average loans for the year |
383,398 | 374,796 | 371,278 | |||||||||
For the Period Ended | ||||||||||||
Six Months Ended | Twelve Months Ended | Six Months Ended | ||||||||||
June 30, 2010 | December 31, 2009 | June 30, 2009 | ||||||||||
Net charge-offs during the period |
$ | 2,554 | $ | 2,752 | $ | 858 | ||||||
Net charge-offs to average loans |
.67 | % | .73 | % | .23 | % | ||||||
Net charge-offs to beginning allowance balance |
48.88 | % | 64.34 | % | 20.06 | % | ||||||
21
June 30, | December 31, | June 30, | ||||||||||
2010 | 2009 | 2009 | ||||||||||
Commercial, financial and agricultural loans |
$ | 5,616 | $ | 4,805 | $ | 3,769 | ||||||
One to four family residential real estate loans |
100 | 23 | 5 | |||||||||
Consumer loans |
16 | 13 | 5 | |||||||||
Unallocated and general reserves |
639 | 384 | 340 | |||||||||
Totals |
$ | 6,371 | $ | 5,225 | $ | 4,119 | ||||||
Six Months Ended | Year Ended | Six Months Ended | ||||||||||
June 30, 2010 | December 31, 2009 | June 30, 2009 | ||||||||||
Balance at beginning of period |
$ | 5,804 | $ | 2,189 | $ | 2,189 | ||||||
Other real estate transferred from loans due to foreclosure |
3,003 | 4,879 | 3,276 | |||||||||
Reclassification of redemption OREO |
| (475 | ) | (475 | ) | |||||||
Other real estate sold/written down |
(3,084 | ) | (789 | ) | (37 | ) | ||||||
Loss on sale of other real estate |
(47 | ) | | (3 | ) | |||||||
Balance at end of period |
$ | 5,676 | $ | 5,804 | $ | 4,950 | ||||||
22
June 30, | December 31, | June 30, | ||||||||||||||||||||||
2010 | % of Total | 2009 | % of Total | 2009 | % of Total | |||||||||||||||||||
Non-interest-bearing |
$ | 41,434 | 10.21 | % | $ | 35,878 | 8.51 | % | $ | 33,368 | 8.08 | % | ||||||||||||
NOW, money market, checking |
118,909 | 29.30 | 95,790 | 22.73 | 75,974 | 18.39 | ||||||||||||||||||
Savings |
20,110 | 4.96 | 18,207 | 4.32 | 21,411 | 5.18 | ||||||||||||||||||
Certificates of Deposit <$100,000 |
90,573 | 22.32 | 59,953 | 14.23 | 72,139 | 17.46 | ||||||||||||||||||
Total core deposits |
271,026 | 66.79 | 209,828 | 49.79 | 202,892 | 49.11 | ||||||||||||||||||
Certificates of Deposit >$100,000 |
23,652 | 5.83 | 36,385 | 8.63 | 25,455 | 6.16 | ||||||||||||||||||
Brokered CDs |
111,106 | 27.38 | 175,176 | 41.57 | 184,805 | 44.73 | ||||||||||||||||||
Total non-core deposits |
134,758 | 33.21 | 211,561 | 50.21 | 210,260 | 50.88 | ||||||||||||||||||
Total deposits |
$ | 405,784 | 100.00 | % | $ | 421,389 | 100.00 | % | $ | 413,152 | 100.00 | % | ||||||||||||
23
Three Months Ended | ||||||||||||||||||||||||||||||||||||||||||||
2010-2009 | ||||||||||||||||||||||||||||||||||||||||||||
Average Balances | Average Rates | Interest | Income/ | Rate/ | ||||||||||||||||||||||||||||||||||||||||
June 30, | Increase/ | June 30, | June 30, | Expense | Volume | Rate | Volume | |||||||||||||||||||||||||||||||||||||
(dollars in thousands) | 2010 | 2009 | (Decrease) | 2010 | 2009 | 2010 | 2009 | Variance | Variance | Variance | Variance | |||||||||||||||||||||||||||||||||
Loans (1,2,3) |
$ | 382,169 | $ | 371,609 | $ | 10,560 | 5.56 | % | 5.65 | % | $ | 5,298 | $ | 5,231 | $ | 67 | $ | 149 | $ | (79 | ) | $ | (3 | ) | ||||||||||||||||||||
Taxable securities |
35,291 | 76,092 | (40,801 | ) | 4.05 | 3.56 | 356 | 675 | (319 | ) | (362 | ) | 93 | (50 | ) | |||||||||||||||||||||||||||||
Nontaxable securities (2) |
845 | 1,939 | (1,094 | ) | 5.22 | .41 | 11 | 2 | 9 | (1 | ) | 23 | (13 | ) | ||||||||||||||||||||||||||||||
Federal funds sold |
30,308 | | 30,308 | .25 | | 19 | | 19 | | | 19 | |||||||||||||||||||||||||||||||||
Other interest-earning assets |
4,488 | 4,399 | 89 | 1.61 | 1.28 | 18 | 14 | 4 | | 4 | | |||||||||||||||||||||||||||||||||
Total earning assets |
453,101 | 454,039 | (938 | ) | 5.05 | 5.23 | 5,702 | 5,922 | (220 | ) | (214 | ) | 41 | (47 | ) | |||||||||||||||||||||||||||||
Reserve for loan losses |
(5,159 | ) | (4,847 | ) | (312 | ) | ||||||||||||||||||||||||||||||||||||||
Cash and due from banks |
22,096 | 17,708 | 4,388 | |||||||||||||||||||||||||||||||||||||||||
Intangible assets |
| 16 | (16 | ) | ||||||||||||||||||||||||||||||||||||||||
Other assets |
32,904 | 24,289 | 8,615 | |||||||||||||||||||||||||||||||||||||||||
Total assets |
$ | 502,942 | $ | 491,205 | $ | 11,737 | ||||||||||||||||||||||||||||||||||||||
NOW and money market deposits |
$ | 97,069 | $ | 69,098 | $ | 27,971 | 1.06 | % | .81 | % | $ | 257 | $ | 140 | $ | 117 | $ | 57 | $ | 43 | $ | 17 | ||||||||||||||||||||||
Interest checking |
17,860 | 5,884 | 11,976 | 1.63 | 1.91 | 72 | 28 | 44 | 57 | (4 | ) | (9 | ) | |||||||||||||||||||||||||||||||
Savings deposits |
20,070 | 21,363 | (1,293 | ) | .60 | .66 | 30 | 35 | (5 | ) | (2 | ) | (3 | ) | | |||||||||||||||||||||||||||||
CDs <$100,000 |
83,241 | 71,608 | 11,633 | 2.10 | 2.85 | 435 | 508 | (73 | ) | 83 | (134 | ) | (22 | ) | ||||||||||||||||||||||||||||||
CDs >$100,000 |
26,101 | 25,939 | 162 | 1.68 | 2.35 | 109 | 152 | (43 | ) | 1 | (44 | ) | | |||||||||||||||||||||||||||||||
Brokered deposits |
124,325 | 176,940 | (52,615 | ) | 1.73 | 1.59 | 536 | 703 | (167 | ) | (209 | ) | 60 | (18 | ) | |||||||||||||||||||||||||||||
Borrowings |
36,140 | 36,376 | (236 | ) | 2.35 | 2.88 | 212 | 261 | (49 | ) | (2 | ) | (48 | ) | 1 | |||||||||||||||||||||||||||||
Total interest-bearing liabilities |
404,806 | 407,208 | (2,402 | ) | 1.64 | 1.80 | 1,651 | 1,827 | (176 | ) | (15 | ) | (130 | ) | (31 | ) | ||||||||||||||||||||||||||||
Demand deposits |
36,784 | 30,678 | 6,106 | |||||||||||||||||||||||||||||||||||||||||
Other liabilities |
3,463 | 3,464 | (1 | ) | ||||||||||||||||||||||||||||||||||||||||
Shareholders equity |
57,889 | 49,855 | 8,034 | |||||||||||||||||||||||||||||||||||||||||
Total liabilities and
shareholders equity |
$ | 502,942 | $ | 491,205 | $ | 11,737 | ||||||||||||||||||||||||||||||||||||||
Rate spread |
3.41 | % | 3.43 | % | ||||||||||||||||||||||||||||||||||||||||
Net interest margin/revenue |
3.59 | % | 3.62 | % | $ | 4,051 | $ | 4,095 | $ | (44 | ) | $ | (199 | ) | $ | 171 | $ | (16 | ) | |||||||||||||||||||||||||
(1) | For purposes of these computations, nonaccruing loans are included in the daily average loan amounts outstanding. | |
(2) | The amount of interest income on loans and nontaxable securities has been adjusted to a tax euivalent basis, using a 34% tax rate | |
(3) | Interest income on loans includes fees |
Six Months Ended | ||||||||||||||||||||||||||||||||||||||||||||
2010-2009 | ||||||||||||||||||||||||||||||||||||||||||||
Average Balances | Average Rates | Interest | Income/ | Rate/ | ||||||||||||||||||||||||||||||||||||||||
June 30, | Increase/ | June 30, | June 30, | Expense | Volume | Rate | Volume | |||||||||||||||||||||||||||||||||||||
(dollars in thousands) | 2010 | 2009 | (Decrease) | 2010 | 2009 | 2010 | 2009 | Variance | Variance | Variance | Variance | |||||||||||||||||||||||||||||||||
Loans (1,2,3) |
$ | 383,398 | $ | 371,278 | $ | 12,120 | 5.56 | % | 5.63 | % | $ | 10,579 | $ | 10,370 | $ | 209 | $ | 339 | $ | (125 | ) | $ | (5 | ) | ||||||||||||||||||||
Taxable securities |
36,336 | 61,906 | (25,570 | ) | 4.17 | 3.69 | 752 | 1,132 | (380 | ) | (468 | ) | 149 | (61 | ) | |||||||||||||||||||||||||||||
Nontaxable securities (2) |
844 | 975 | (131 | ) | 5.02 | 1.24 | 21 | 6 | 15 | (1 | ) | 18 | (2 | ) | ||||||||||||||||||||||||||||||
Federal funds sold |
34,050 | | 34,050 | .25 | | 42 | | 42 | | | 42 | |||||||||||||||||||||||||||||||||
Other interest-earning assets |
4,479 | 4,383 | 96 | 1.58 | .74 | 35 | 16 | 19 | | 18 | 1 | |||||||||||||||||||||||||||||||||
Total earning assets |
459,107 | 438,542 | 20,565 | 5.02 | 5.30 | 11,429 | 11,524 | (95 | ) | (130 | ) | 60 | (25 | ) | ||||||||||||||||||||||||||||||
Reserve for loan losses |
(5,116 | ) | (4,627 | ) | (489 | ) | ||||||||||||||||||||||||||||||||||||||
Cash and due from banks |
20,940 | 15,539 | 5,401 | |||||||||||||||||||||||||||||||||||||||||
Intangible assets |
| 26 | (26 | ) | ||||||||||||||||||||||||||||||||||||||||
Other assets |
30,772 | 23,594 | 7,178 | |||||||||||||||||||||||||||||||||||||||||
Total assets |
$ | 505,703 | $ | 473,074 | $ | 32,629 | ||||||||||||||||||||||||||||||||||||||
NOW and money market deposits |
$ | 92,410 | $ | 68,677 | $ | 23,733 | 1.05 | % | .79 | % | $ | 481 | $ | 270 | $ | 211 | $ | 93 | $ | 87 | $ | 31 | ||||||||||||||||||||||
Interest checking |
16,674 | 5,124 | 11,550 | 1.67 | 1.97 | 138 | 50 | 88 | 113 | (8 | ) | (17 | ) | |||||||||||||||||||||||||||||||
Savings deposits |
19,229 | 20,545 | (1,316 | ) | .63 | .74 | 60 | 75 | (15 | ) | (5 | ) | (11 | ) | 1 | |||||||||||||||||||||||||||||
CDs <$100,000 |
74,761 | 71,642 | 3,119 | 2.15 | 2.99 | 797 | 1,061 | (264 | ) | 46 | (297 | ) | (13 | ) | ||||||||||||||||||||||||||||||
CDs >$100,000 |
29,587 | 25,846 | 3,741 | 1.70 | 2.57 | 249 | 329 | (80 | ) | 48 | (111 | ) | (17 | ) | ||||||||||||||||||||||||||||||
Brokered deposits |
141,816 | 164,517 | (22,701 | ) | 1.67 | 1.91 | 1,171 | 1,559 | (388 | ) | (215 | ) | (201 | ) | 28 | |||||||||||||||||||||||||||||
Borrowings |
36,140 | 36,511 | (371 | ) | 2.34 | 2.99 | 420 | 542 | (122 | ) | (6 | ) | (118 | ) | 2 | |||||||||||||||||||||||||||||
Total interest-bearing liabilities |
410,617 | 392,862 | 17,755 | 1.63 | 1.99 | 3,316 | 3,886 | (570 | ) | 74 | (659 | ) | 15 | |||||||||||||||||||||||||||||||
Demand deposits |
35,173 | 30,819 | 4,354 | |||||||||||||||||||||||||||||||||||||||||
Other liabilities |
3,407 | 3,537 | (130 | ) | ||||||||||||||||||||||||||||||||||||||||
Shareholders equity |
56,506 | 45,856 | 10,650 | |||||||||||||||||||||||||||||||||||||||||
Total liabilities and
shareholders equity |
$ | 505,703 | $ | 473,074 | $ | 32,629 | ||||||||||||||||||||||||||||||||||||||
Rate spread |
3.39 | % | 3.31 | % | ||||||||||||||||||||||||||||||||||||||||
Net interest margin/revenue |
3.56 | % | 3.51 | % | $ | 8,113 | $ | 7,638 | $ | 475 | $ | (204 | ) | $ | 719 | $ | (40 | ) | ||||||||||||||||||||||||||
(1) | For purposes of these computations, nonaccruing loans are included in the daily average loan amounts outstanding. | |
(2) | The amount of interest income on loans and nontaxable securities has been adjsuted to a tax equivalent basis, using a 34% tax rate | |
(3) | Interet income on loans includes fees |
24
Three Months Ended | % Increase | Six Months Ended | % Increase | |||||||||||||||||||||
June 30, | (Decrease) | June 30, | (Decrease) | |||||||||||||||||||||
2010 | 2009 | 2010-2009 | 2010 | 2009 | 2010-2009 | |||||||||||||||||||
Service fees |
$ | 252 | $ | 271 | (7.01 | ) | $ | 474 | $ | 514 | (7.78 | ) | ||||||||||||
Net gains on sale of loans |
309 | 84 | 267.86 | 625 | 142 | 340.14 | ||||||||||||||||||
Other noninterest income |
32 | 84 | (61.90 | ) | 86 | 174 | (50.57 | ) | ||||||||||||||||
Subtotal |
593 | 439 | 35.08 | 1,185 | 830 | 42.77 | ||||||||||||||||||
Net security gain (loss) |
| | N/A | 215 | | N/A | ||||||||||||||||||
Total noninterest income |
$ | 593 | $ | 439 | 35.08 | $ | 1,400 | $ | 830 | 68.67 | ||||||||||||||
25
Three Months Ended | % Increase | Six Months Ended | % Increase | |||||||||||||||||||||
June 30, | (Decrease) | June 30, | (Decrease) | |||||||||||||||||||||
2010 | 2009 | 2010-2009 | 2010 | 2009 | 2010-2009 | |||||||||||||||||||
Salaries and employee benefits |
$ | 1,781 | $ | 1,561 | 14.09 | $ | 3,501 | $ | 3,158 | 10.86 | ||||||||||||||
Occupancy |
345 | 355 | (2.82 | ) | 690 | 733 | (5.87 | ) | ||||||||||||||||
Furniture and equipment |
197 | 222 | (11.26 | ) | 391 | 411 | (4.87 | ) | ||||||||||||||||
Data processing |
205 | 224 | (8.48 | ) | 394 | 444 | (11.26 | ) | ||||||||||||||||
Professional service fees |
161 | 144 | 11.81 | 334 | 297 | 12.46 | ||||||||||||||||||
Loan and deposit: |
||||||||||||||||||||||||
FDIC insurance premiums |
221 | 340 | (35.00 | ) | 443 | 465 | (4.73 | ) | ||||||||||||||||
Writedown of other real etstate owned |
218 | | N/A | 1,947 | | N/A | ||||||||||||||||||
Other loan and deposit |
1,800 | 172 | 946.51 | 466 | 308 | 51.30 | ||||||||||||||||||
Telephone |
45 | 46 | (2.17 | ) | 92 | 89 | 3.37 | |||||||||||||||||
Advertising |
72 | 80 | (10.00 | ) | 144 | 158 | (8.86 | ) | ||||||||||||||||
Other |
285 | 326 | (12.58 | ) | 557 | 646 | (13.78 | ) | ||||||||||||||||
Total noninterest expense |
$ | 5,330 | $ | 3,470 | 53.60 | $ | 8,959 | $ | 6,709 | 33.54 | ||||||||||||||
26
27
June 30, | December 31, | June 30, | ||||||||||
2010 | 2009 | 2009 | ||||||||||
Capital Structure |
||||||||||||
Shareholders equity |
$ | 56,231 | $ | 55,299 | $ | 53,939 | ||||||
Total capitalization |
$ | 56,231 | $ | 55,299 | $ | 53,939 | ||||||
Tangible capital |
$ | 56,231 | $ | 55,299 | $ | 53,932 | ||||||
Intangible Assets |
||||||||||||
Core deposit premium |
$ | | $ | | $ | 7 | ||||||
Other identifiable intangibles |
| | | |||||||||
Total intangibles |
$ | | $ | | $ | 7 | ||||||
Regulatory capital |
||||||||||||
Tier 1 capital: |
||||||||||||
Shareholders equity |
$ | 56,231 | $ | 55,299 | $ | 53,939 | ||||||
Net unrealized (gains) losses on
available for sale securities |
(876 | ) | (1,093 | ) | (1,211 | ) | ||||||
Less: disallowed deferred tax asset |
(9,200 | ) | (4,800 | ) | (6,000 | ) | ||||||
Less: intangibles |
| | (7 | ) | ||||||||
Total Tier 1 capital |
$ | 46,155 | $ | 49,406 | $ | 46,721 | ||||||
Tier 2 Capital: |
||||||||||||
Allowable reserve for loan losses |
$ | 4,968 | $ | 5,181 | $ | 4,119 | ||||||
Qualifying long-term debt |
| | | |||||||||
Total Tier 2 capital |
4,968 | 5,181 | 4,119 | |||||||||
Total capital |
$ | 51,123 | $ | 54,587 | $ | 50,840 | ||||||
Risk-adjusted assets |
$ | 396,037 | $ | 414,440 | $ | 391,160 | ||||||
Capital ratios: |
||||||||||||
Tier 1 Capital to average assets |
9.38 | % | 9.75 | % | 9.65 | % | ||||||
Tier 1 Capital to risk weighted assets |
11.65 | % | 11.92 | % | 11.94 | % | ||||||
Total Capital to risk weighted assets |
12.91 | % | 13.17 | % | 13.00 | % |
28
Shareholders | Tangible | Tier 1 | Tier 1 | Total | ||||||||||||||||
Equity to | Equity to | Capital to | Capital to | Capital to | ||||||||||||||||
Quarter-end | Quarter-end | Average | Risk-Weighted | Risk-Weighted | ||||||||||||||||
Assets | Assets | Assets | Assets | Assets | ||||||||||||||||
Regulatory minumum for capital adequacy purposes |
N/A | N/A | 4.00 | % | 4.00 | % | 8.00 | % | ||||||||||||
Regulatory defined well capitalized guideline |
N/A | N/A | 5.00 | % | 6.00 | % | 10.00 | % | ||||||||||||
The Corporation: |
||||||||||||||||||||
June 30, 2010 |
11.23 | % | 11.23 | % | 9.38 | % | 11.65 | % | 12.91 | % | ||||||||||
June 30, 2009 |
10.65 | % | 10.65 | % | 9.65 | % | 11.94 | % | 13.00 | % | ||||||||||
The Bank: |
||||||||||||||||||||
June 30, 2010 |
9.93 | % | 9.93 | % | 7.98 | % | 9.91 | % | 11.16 | % | ||||||||||
June 30, 2009 |
9.17 | % | 9.17 | % | 8.12 | % | 10.03 | % | 11.07 | % |
29
30
1-90 | 91 - 365 | >1-5 | Over 5 | |||||||||||||||||
Days | Days | Years | Years | Total | ||||||||||||||||
Interest-earning assets: |
||||||||||||||||||||
Loans |
$ | 264,178 | $ | 6,360 | $ | 24,677 | $ | 89,624 | $ | 384,839 | ||||||||||
Securities |
| 19,720 | 14,701 | 521 | 34,942 | |||||||||||||||
Other (1) |
12,678 | | | 3,794 | 16,472 | |||||||||||||||
Total interest-earning assets |
276,856 | 26,080 | 39,378 | 93,939 | 436,253 | |||||||||||||||
Interest-bearing obligations: |
||||||||||||||||||||
NOW, money market, savings, interest checking |
139,019 | | | | 139,019 | |||||||||||||||
Time deposits |
23,369 | 53,068 | 37,398 | 390 | 114,225 | |||||||||||||||
Brokered CDs |
16,446 | 51,716 | 40,216 | 2,728 | 111,106 | |||||||||||||||
Borrowings |
20,000 | 15,000 | | 1,140 | 36,140 | |||||||||||||||
Total interest-bearing obligations |
198,834 | 119,784 | 77,614 | 4,258 | 400,490 | |||||||||||||||
Gap |
$ | 78,022 | $ | (93,704 | ) | $ | (38,236 | ) | $ | 89,681 | $ | 35,763 | ||||||||
Cumulative gap |
$ | 78,022 | $ | (15,682 | ) | $ | (53,918 | ) | $ | 35,763 | ||||||||||
(1) | Includes Federal Home Loan Bank Stock |
31
32
33
Exhibit 31.1
|
Rule 13a-14(a) Certification of Chief Executive Officer. | ||
Exhibit 31.2
|
Rule 13a-14(a) Certification of Chief Financial Officer. | ||
Exhibit 32.1
|
Section 1350 Certification of Chief Executive Officer. | ||
Exhibit 32.2
|
Section 1350 Certification of Chief Financial Officer. |
34
MACKINAC FINANCIAL CORPORATION (Registrant) |
||||
Date: August 16, 2010 | By: | /s/ Paul D. Tobias | ||
PAUL D. TOBIAS, | ||||
CHAIRMAN AND CHIEF EXECUTIVE OFFICER
(principal executive officer) |
||||
By: | /s/ Ernie R. Krueger | |||
ERNIE R. KRUEGER | ||||
EVP/CHIEF FINANCIAL OFFICER
(principal financial and accounting officer) |
||||
35