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 | (I.R.S. Employer Identification No.) | |
incorporation or organization) | ||
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 | Small reporting company þ | |||
(Do not check if a smaller reporting company) |
September 30, | December 31, | September 30, | ||||||||||
(Dollars in thousands) | 2009 | 2008 | 2008 | |||||||||
(unaudited) | (unaudited) | |||||||||||
ASSETS |
||||||||||||
Cash and due from banks |
$ | 23,249 | $ | 10,112 | $ | 8,217 | ||||||
Federal funds sold |
| | 4,422 | |||||||||
Cash and cash equivalents |
23,249 | 10,112 | 12,639 | |||||||||
Interest-bearing deposits in other financial institutions |
662 | 582 | 382 | |||||||||
Securities available for sale |
80,203 | 47,490 | 42,781 | |||||||||
Federal Home Loan Bank stock |
3,794 | 3,794 | 3,794 | |||||||||
Loans: |
||||||||||||
Commercial |
306,590 | 296,088 | 290,406 | |||||||||
Mortgage |
73,116 | 70,447 | 67,576 | |||||||||
Installment |
4,394 | 3,745 | 3,539 | |||||||||
Total Loans |
384,100 | 370,280 | 361,521 | |||||||||
Allowance for loan losses |
(4,081 | ) | (4,277 | ) | (3,385 | ) | ||||||
Net loans |
380,019 | 366,003 | 358,136 | |||||||||
Premises and equipment |
10,281 | 11,189 | 11,360 | |||||||||
Other real estate held for sale |
5,821 | 2,189 | 1,751 | |||||||||
Other assets |
9,151 | 10,072 | 10,110 | |||||||||
TOTAL ASSETS |
$ | 513,180 | $ | 451,431 | $ | 440,953 | ||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||
LIABILITIES: |
||||||||||||
Noninterest bearing deposits |
$ | 33,254 | $ | 30,099 | $ | 34,858 | ||||||
NOW, money market, checking |
88,843 | 70,584 | 80,185 | |||||||||
Savings |
18,807 | 20,730 | 18,957 | |||||||||
CDs<$100,000 |
59,637 | 73,752 | 74,940 | |||||||||
CDs>$100,000 |
25,409 | 25,044 | 30,220 | |||||||||
Brokered |
192,631 | 150,888 | 121,534 | |||||||||
Total deposits |
418,581 | 371,097 | 360,694 | |||||||||
Borrowings: |
||||||||||||
Federal funds purchased |
| | | |||||||||
Short-term |
| | | |||||||||
Long-term |
36,140 | 36,210 | 36,210 | |||||||||
Total borrowings |
36,140 | 36,210 | 36,210 | |||||||||
Other liabilities |
2,693 | 2,572 | 2,622 | |||||||||
Total liabilities |
457,414 | 409,879 | 399,526 | |||||||||
SHAREHOLDERS EQUITY: |
||||||||||||
Preferred stock outstanding |
10,466 | | | |||||||||
Common stock and additional paid in capital No par value
Authorized - 18,000,000 shares |
||||||||||||
Issued and outstanding - 3,419,736 shares |
43,485 | 42,815 | 42,794 | |||||||||
Retained earnings (accumulated deficit) |
378 | (1,708 | ) | (1,456 | ) | |||||||
Accumulated other comprehensive income |
1,437 | 445 | 89 | |||||||||
Total shareholders equity |
55,766 | 41,552 | 41,427 | |||||||||
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
$ | 513,180 | $ | 451,431 | $ | 440,953 | ||||||
1.
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
(Dollars in thousands except per share data) | 2009 | 2008 | 2009 | 2008 | ||||||||||||
INTEREST INCOME: |
||||||||||||||||
Interest and fees on loans: |
||||||||||||||||
Taxable |
$ | 5,106 | $ | 5,537 | $ | 15,212 | $ | 17,241 | ||||||||
Tax-exempt |
63 | 100 | 237 | 310 | ||||||||||||
Interest on securities: |
||||||||||||||||
Taxable |
888 | 303 | 2,020 | 840 | ||||||||||||
Tax-exempt |
7 | 1 | 11 | 4 | ||||||||||||
Other interest income |
28 | 87 | 44 | 257 | ||||||||||||
Total interest income |
6,092 | 6,028 | 17,524 | 18,652 | ||||||||||||
INTEREST EXPENSE: |
||||||||||||||||
Deposits |
1,550 | 2,308 | 4,894 | 7,924 | ||||||||||||
Borrowings |
232 | 349 | 774 | 1,194 | ||||||||||||
Total interest expense |
1,782 | 2,657 | 5,668 | 9,118 | ||||||||||||
Net interest income |
4,310 | 3,371 | 11,856 | 9,534 | ||||||||||||
Provision for loan losses |
700 | 450 | 1,400 | 1,200 | ||||||||||||
Net interest income after provision for loan losses |
3,610 | 2,921 | 10,456 | 8,334 | ||||||||||||
OTHER INCOME: |
||||||||||||||||
Service fees |
236 | 229 | 750 | 597 | ||||||||||||
Net security gains |
644 | (1 | ) | 644 | 64 | |||||||||||
Net gains on sale of secondary market loans |
247 | 16 | 472 | 113 | ||||||||||||
Proceeds from lawsuit settlement |
| | | 3,475 | ||||||||||||
Other |
1,291 | 44 | 1,382 | 96 | ||||||||||||
Total other income |
2,418 | 288 | 3,248 | 4,345 | ||||||||||||
OTHER EXPENSES: |
||||||||||||||||
Salaries and employee benefits |
1,603 | 1,534 | 4,761 | 5,416 | ||||||||||||
Occupancy |
336 | 336 | 1,069 | 1,039 | ||||||||||||
Furniture and equipment |
193 | 202 | 604 | 570 | ||||||||||||
Data processing |
221 | 212 | 665 | 649 | ||||||||||||
Professional service fees |
161 | 120 | 458 | 352 | ||||||||||||
Loan and deposit |
402 | 176 | 1,175 | 430 | ||||||||||||
Telephone |
50 | 41 | 139 | 125 | ||||||||||||
Advertising |
80 | 93 | 238 | 213 | ||||||||||||
Other |
397 | 221 | 1,043 | 803 | ||||||||||||
Total other expenses |
3,443 | 2,935 | 10,152 | 9,597 | ||||||||||||
Income before provision for income taxes |
2,585 | 274 | 3,552 | 3,082 | ||||||||||||
Provision for income taxes |
864 | 58 | 1,142 | 958 | ||||||||||||
NET INCOME |
1,721 | 216 | 2,410 | 2,124 | ||||||||||||
Preferred dividend expense |
185 | | 323 | | ||||||||||||
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS |
$ | 1,536 | $ | 216 | $ | 2,087 | $ | 2,124 | ||||||||
INCOME PER COMMON SHARE: |
||||||||||||||||
Basic |
$ | .45 | $ | .06 | $ | .61 | $ | .62 | ||||||||
Diluted |
$ | .45 | $ | .06 | $ | .61 | $ | .62 | ||||||||
2.
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Balance, beginning of period |
$ | 53,939 | $ | 40,975 | $ | 41,551 | $ | 39,321 | ||||||||
Net income for period |
1,721 | 216 | 2,410 | 2,124 | ||||||||||||
Net unrealized gain on securities available for sale |
226 | 215 | 992 | 29 | ||||||||||||
Total comprehensive income |
1,947 | 431 | 3,402 | 2,153 | ||||||||||||
Dividend on preferred stock |
(185 | ) | | (323 | ) | | ||||||||||
Stock option compensation |
17 | 21 | 52 | 63 | ||||||||||||
Repurchase of common stock oddlot shares |
| | | (110 | ) | |||||||||||
Issuance of preferred stock |
| | 10,382 | | ||||||||||||
Issuance of common stock warrants |
| | 618 | | ||||||||||||
Accretion of preferred stock discount |
48 | | 84 | | ||||||||||||
Balance, end of period |
$ | 55,766 | $ | 41,427 | $ | 55,766 | $ | 41,427 | ||||||||
3.
Nine Months Ended | ||||||||
September 30, | ||||||||
2009 | 2008 | |||||||
Cash Flows From Operating Activities: |
||||||||
Net income |
$ | 2,410 | $ | 2,124 | ||||
Adjustments to reconcile net income to
net cash provided by (used in) operating activities: |
||||||||
Depreciation and amortization |
1,494 | 917 | ||||||
Provision for deferred taxes |
1,052 | 914 | ||||||
Provision for loan losses |
1,400 | 1,200 | ||||||
(Gain) on sales/calls of securities available for sale |
(644 | ) | (64 | ) | ||||
(Gain) on sales of premises, equipment, and other real estate |
17 | (35 | ) | |||||
Writedown of other real estate |
36 | 936 | ||||||
Stock option compensation |
52 | 63 | ||||||
Change in other assets |
(686 | ) | (518 | ) | ||||
Change in other liabilities |
121 | 797 | ||||||
Net cash provided by operating activities |
5,252 | 6,334 | ||||||
Cash Flows From Investing Activities: |
||||||||
Net (increase) in loans |
(19,212 | ) | (11,144 | ) | ||||
Net (increase) decrease in interest-bearing deposits in other financial institutions |
(80 | ) | 1,428 | |||||
Purchase of securities available for sale |
(50,113 | ) | (45,699 | ) | ||||
Proceeds from sales, maturities or calls of securities available for sale |
18,976 | 24,542 | ||||||
Capital expenditures |
(540 | ) | (519 | ) | ||||
Proceeds from sale of premises, equipment, and other real estate |
81 | 1,317 | ||||||
Net cash paid in connection with branch sales |
(28,578 | ) | | |||||
Net cash (used in) investing activities |
(79,466 | ) | (30,075 | ) | ||||
Cash Flows From Financing Activities: |
||||||||
Net increase in deposits |
76,744 | 39,867 | ||||||
Issuance of Preferred Stock Series A Capital |
11,000 | | ||||||
Dividend on preferred stock |
(323 | ) | | |||||
Net increase (decrease) in federal funds purchased |
| (7,710 | ) | |||||
Net increase (decrease) in line of credit |
| (1,959 | ) | |||||
Principal payments on borrowings |
(70 | ) | (70 | ) | ||||
Net (decrease) repurchase of common stock oddlot shares |
| (110 | ) | |||||
Net cash provided by financing activities |
87,351 | 30,018 | ||||||
Net increase (decrease) in cash and cash equivalents |
13,137 | 6,277 | ||||||
Cash and cash equivalents at beginning of period |
10,112 | 6,362 | ||||||
Cash and cash equivalents at end of period |
$ | 23,249 | $ | 12,639 | ||||
Supplemental Cash Flow Information: |
||||||||
Cash paid during the year for: |
||||||||
Interest |
$ | 5,836 | $ | 7,872 | ||||
Income taxes |
90 | 44 | ||||||
Noncash Investing and Financing Activities: |
||||||||
Transfers of foreclosures from loans to other real estate held for sale
(net of adjustments made through the allowance for loan losses) |
4,169 | 1,804 |
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 nine month period ended September 30, 2009 are not necessarily indicative of the results that may be expected for the year ending December 31, 2009. 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, 2008. |
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 were not changed due to these classifications. | ||
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 possible 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. | ||
Stock Option Plans |
The Corporation sponsors three stock option plans. One plan was approved in 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 |
5.
1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) |
made available for grant under these plans. Options under all of the plans are granted at the discretion of a committee of the Corporations Board of Directors. 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 DEVELOPMENTS |
Accounting Standards Codification |
In June 2009, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards No. 168, The FASB Accounting Standards Codification and the Hierarchy of Generally Accepted Accounting Principles a replacement of FASB Statement No. 162 (The Codification). The Codification reorganized existing U.S. accounting and reporting standards issued by the FASB and other related private sector standard setters into a single source of authoritative accounting principles arranged by topic. The Codification supersedes all existing U.S. accounting standards; all other accounting literature not included in the Codification (other than Securities and Exchange Commission guidance for publicly-traded companies) is considered non-authoritative. The Codification was effective on a prospective basis for interim and annual reporting periods ending after September 15, 2009. The adoption of the Codification changed the Companys references to U.S. GAAP accounting standards but did not impact the Companys financial statements. |
6.
2. | RECENT ACCOUNTING DEVELOPMENTS (continued) |
Subsequent Events | ||
In May 2009, the FASB issued new guidance for the recognition and disclosure of subsequent events not addressed in other applicable generally accepted accounting principles. The new guidance, which is now part of Accounting Standards Codification (ASC) 855, Subsequent Events, requires entities to disclose the date through which subsequent events have been evaluated and the nature and estimated financial effects of certain subsequent events. This new guidance is effective for interim or annual financial periods ending after June 15, 2009, and will be applied prospectively. The adoption of this new guidance did not have a material impact on the Companys financial statements. | ||
Disclosures about Fair Value of Financial Instruments |
In April 2009, the FASB issued new guidance for the accounting for other-than temporary impairments. The new guidance, which is now part of ASC 320 Investments Debt and Equity Securities (ASC 320), amends the other-than temporary impairment (OTTI) guidance in GAAP for debt securities and the presentation and disclosure requirements of OTTI on debt and equity securities in the financial statements. This new guidance does not amend existing recognition and measurement guidance related to OTTI of equity securities. The new guidance requires separate display of losses related to credit deterioration and losses related to other market factors. When an entity does not intend to sell the security and it is more likely than not that an entity will not have to sell the security before recovery of its cost basis, it must recognize the credit component of OTTI in earnings and the remaining portion in other comprehensive income. The new guidance was effective for interim reporting periods ending after June 15, 2009. See Note 4 Investment Securities. | ||
Other-Than-Temporary Impairments |
In April 2009, the FASB issued new guidance for the accounting for other-than temporary impairments. The new guidance, which is now part of ASC 320 Investments Debt and Equity Securities (ASC 320), amends the other-than temporary impairment (OTTI) guidance in GAAP for debt securities and the presentation and disclosure requirements of OTTI on debt and equity securities in the financial statements. This new guidance does not amend existing recognition and measurement guidance related to OTTI of equity securities. The new guidance requires separate display of losses related to credit deterioration and losses related to other market factors. When an entity does not intend to sell the security and it is more likely than not that an entity will not have to sell the security before recovery of its cost basis, it must recognize the credit component of OTTI in earnings and the remaining portion in adoption permitted. The Company adopted the new guidance in the second quarter of 2009, which did not have a material impact on the Company financial statements. | ||
Additional Fair Value Measurement Guidance |
In April 2009, the FASB issued new guidance for determining when a transaction is not orderly and for estimating fair value when there has been a significant decrease in the volume and level of activity for an asset or liability. The new guidance, which is now part of ASC 820, Fair Value Measurements and Disclosures (ASC 820), requires disclosure of the inputs and valuation techniques used, as well as any changes in valuation techniques and inputs used during the period, to measure fair value in interim and annual periods. In addition, the presentation of the fair value hierarchy is required to be presented by major security type as described in ASC 320. The provisions of the new guidance were effective for interim periods ending after June 15, 2009. The adoption of the new guidance in the second quarter of 2009 did not have a material impact on the Companys financial statements. |
7.
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 either period. |
The following shows the computation of basic and diluted earnings per share for the three and six months ended September 30, 2009 and 2008 (dollars in thousands, except per share data): |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Net income |
$ | 1,721 | $ | 216 | $ | 2,410 | $ | 2,124 | ||||||||
Preferred stock dividends |
185 | | 323 | | ||||||||||||
Net income available to common shareholders |
$ | 1,536 | $ | 216 | $ | 2,087 | $ | 2,124 | ||||||||
Weighted average shares outstanding |
3,419,736 | 3,419,736 | 3,419,736 | 3,422,777 | ||||||||||||
Effect of dilutive stock options outstanding |
| | | | ||||||||||||
Diluted weighted average shares outstanding |
3,419,736 | 3,419,736 | 3,419,736 | 3,422,777 | ||||||||||||
Earnings per common share: |
||||||||||||||||
Basic |
$ | .45 | $ | .06 | $ | .61 | $ | .62 | ||||||||
Diluted |
$ | .45 | $ | .06 | $ | .61 | $ | .62 |
4. | INVESTMENT SECURITIES |
The amortized cost and estimated fair value of investment securities available for sale as of September 30, 2009, December 31, 2008 and September 30, 2008 are as follows (dollars in thousands): |
September 30, 2009 | December 31, 2008 | September 30, 2008 | ||||||||||||||||||||||
Amortized | Estimated | Amortized | Estimated | Amortized | Estimated | |||||||||||||||||||
Cost | Fair Value | Cost | Fair Value | Cost | Fair Value | |||||||||||||||||||
US Agencies MBS |
$ | 72,623 | $ | 74,563 | $ | 46,316 | $ | 46,941 | $ | 42,147 | $ | 42,234 | ||||||||||||
Obligations of states and political subdivisions |
1,207 | 1,281 | 498 | 549 | 499 | 547 | ||||||||||||||||||
Corporate Bonds |
4,198 | 4,359 | | | | | ||||||||||||||||||
Total securities available for sale |
$ | 78,028 | $ | 80,203 | $ | 46,814 | $ | 47,490 | $ | 42,646 | $ | 42,781 | ||||||||||||
The amortized cost and estimated fair value of investment securities pledged to secure FHLB borrowings and customer relationships were $17.050 million and $17.081 million, respectively, at September 30, 2009. |
5. | LOANS |
The composition of loans at September 30, 2009, December 31, 2008 and September 30, 2008 is as follows (dollars in thousands): |
September 30, | December 31, | September 30, | ||||||||||
2009 | 2008 | 2008 | ||||||||||
Commercial real estate |
$ | 211,994 | $ | 185,241 | $ | 184,423 | ||||||
Commercial, financial, and agricultural |
70,520 | 79,734 | 75,610 | |||||||||
One to four family residential real estate |
66,700 | 65,595 | 62,895 | |||||||||
Construction: |
||||||||||||
Commercial |
24,076 | 31,113 | 30,373 | |||||||||
Consumer |
6,416 | 4,852 | 4,681 | |||||||||
Consumer |
4,394 | 3,745 | 3,539 | |||||||||
Total loans |
$ | 384,100 | $ | 370,280 | $ | 361,521 | ||||||
8.
5. | LOANS (Continued) | |
LOANS Allowance for loan losses | ||
An analysis of the allowance for loan losses for the nine months ended September 30, 2009, the year ended December 31, 2008, and the nine months ended September 30, 2008 is as follows: (dollars in thousands): |
September 30, | December 31, | September 30, | ||||||||||
2009 | 2008 | 2008 | ||||||||||
Balance at beginning of period |
$ | 4,277 | $ | 4,146 | $ | 4,146 | ||||||
Recoveries on loans |
50 | 121 | 117 | |||||||||
Loans charged off |
(1,646 | ) | (2,290 | ) | (2,078 | ) | ||||||
Provision for loan losses |
1,400 | 2,300 | 1,200 | |||||||||
Balance at end of period |
$ | 4,081 | $ | 4,277 | $ | 3,385 | ||||||
In the first nine months of 2009, net charge off activity of $1.596 million equated to .43% of average loans outstanding compared to net charge-offs of $1.961 million, or .55% of average loans, in the first nine months of 2008. The allowance for loan losses and current year provision 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. |
Information regarding impaired loans as of September 30, 2009, December 31, 2008 and September 30, 2008 is as follows (dollars in thousands): |
Valuation Reserve | ||||||||||||||||||||||||
September 30, | December 31, | September 30, | September 30, | December 31, | September 30, | |||||||||||||||||||
2009 | 2008 | 2008 | 2009 | 2008 | 2008 | |||||||||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||||||||||
Balances, at period end |
||||||||||||||||||||||||
Impaired loans with specific valuation reserve |
$ | 6,561 | $ | 3,730 | $ | 3,913 | $ | 1,341 | $ | 994 | $ | 951 | ||||||||||||
Impaired loans with no specific valuation
reserve |
4,967 | 1,157 | 736 | | | | ||||||||||||||||||
Total impaired loans |
$ | 11,528 | $ | 4,887 | $ | 4,649 | $ | 1,341 | $ | 994 | $ | 951 | ||||||||||||
Impaired loans on nonaccrual basis |
$ | 10,655 | $ | 4,887 | $ | 4,649 | $ | 1,341 | $ | 994 | $ | 951 | ||||||||||||
Impaired loans on accrual basis |
3 | | | | | | ||||||||||||||||||
Total impaired loans |
$ | 10,658 | $ | 4,887 | $ | 4,649 | $ | 1,341 | $ | 994 | $ | 951 | ||||||||||||
Average investment in impaired loans |
$ | 9,809 | $ | 4,834 | $ | 4,732 | ||||||||||||||||||
Interest income recognized during impairment |
32 | 60 | 50 | |||||||||||||||||||||
Interest
income that would have been recognized on an
accrual basis |
508 | 377 | 263 | |||||||||||||||||||||
Cash-basis interest income recognized |
| 60 | 50 |
The average investment in impaired loans was approximately $9.809 million for the nine months ended September 30, 2009, $4.834 million for the year ended December 31, 2008, and $4.732 million for the nine months ended September 30, 2008, respectively. Additional discussion on impaired loans is presented in the Managements Discussion and Analysis section of this report. |
9.
5. | LOANS (Continued) | |
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): |
September 30, | December 31, | September 30, | ||||||||||
2009 | 2008 | 2008 | ||||||||||
Loans outstanding beginning of period |
$ | 6,516 | $ | 1,720 | $ | 1,720 | ||||||
New loans |
2,160 | 372 | 115 | |||||||||
Net activity on revolving lines of credit |
812 | 2,378 | 2,109 | |||||||||
Repayment |
(1,205 | ) | (687 | ) | (647 | ) | ||||||
Change in related party interest |
297 | 2,733 | 3,758 | |||||||||
Loans outstanding end of period |
$ | 8,580 | $ | 6,516 | $ | 7,055 | ||||||
There were no loans to related-parties classified substandard at September 30, 2009, December 31, 2008 or September 30, 2008, respectively. In addition to the outstanding balances above, there were unused commitments of $.114 million to related parties at September 30, 2009. |
6. | LONG-TERM BORROWINGS |
Long-term borrowings consist of the following at September 30, 2009, December 31, 2008 and September 30, 2008 (dollars in thousands): |
September 30, | December 31, | September 30, | ||||||||||
2009 | 2008 | 2008 | ||||||||||
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 .492% to
..545%
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 | 1,210 | 1,210 | |||||||||
$ | 36,140 | $ | 36,210 | $ | 36,210 | |||||||
The Federal Home Loan Bank borrowings are collateralized at September 30, 2009 by the following: a collateral agreement on the Corporations one to four family residential real estate loans with a book value of approximately $27.752 million; mortgage related and municipal securities with an amortized cost and estimated fair value of $16.263 million and $17.021 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 September 30, 2009. |
The U.S.D.A. Rural Development borrowing is collateralized by loans totaling $.280 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 $.947 million, and guaranteed by the Corporation. |
10.
7. | STOCK OPTION PLANS |
A summary of stock option transactions for the nine months ended September 30, 2009 and 2008, and the year ended December 31, 2008, is as follows: |
September 30, | December 31, | September 30, | ||||||||||
2009 | 2008 | 2008 | ||||||||||
Outstanding shares at beginning of year |
446,237 | 446,417 | 446,417 | |||||||||
Granted during the period |
| | | |||||||||
Expired during the period |
35,180 | 180 | 180 | |||||||||
Outstanding shares at end of period |
411,057 | 446,237 | 446,237 | |||||||||
Weighted average exercise price per share at end of period |
$ | 12.03 | $ | 12.14 | $ | 12.14 | ||||||
Shares available for grant at end of period |
24,780 | 18,488 | 18,488 | |||||||||
There were no options granted in the first nine months of 2009 and 2008. | ||
Following is a summary of the options outstanding and exercisable at September 30, 2009: |
Weighted Average | ||||||||||||||||
Exercise | Number | Remaining | Weighted Average | |||||||||||||
Price Range | Outstanding | Exercisable | Contractual Life-Years | Exercise Price | ||||||||||||
$9.16 |
12,500 | 5,000 | 9.20 | $ | 9.16 | |||||||||||
$9.75 |
257,152 | 120,861 | 5.20 | 9.75 | ||||||||||||
$10.65 |
57,500 | 11,500 | 7.20 | 10.65 | ||||||||||||
$11.50 |
40,000 | 8,000 | 6.00 | 11.50 | ||||||||||||
$12.00 |
40,000 | 8,000 | 5.70 | 12.00 | ||||||||||||
$156.00 - $240.00 |
3,545 | 3,545 | 1.50 | 186.75 | ||||||||||||
$300.00 |
360 | 360 | .50 | 300.00 | ||||||||||||
411,057 | 157,266 | 5.60 | $ | 12.03 | ||||||||||||
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. At September 30, 2009, the Corporation evaluated the valuation allowance against the net deferred tax asset which would require future taxable income in order to be utilized. The Corporation, as of September 30, 2009 had a net operating loss and tax credit carryforwards for tax purposes of approximately $32.1 million, and $2.1 million, respectively. |
The Corporation utilized NOL carryforwards to offset taxable income for the first nine months of 2007. In the third quarter of 2007, the Corporation reversed a portion of the valuation allowance, $7.500 million that pertained to the deferred tax benefit of NOL and tax credit carryforwards. This valuation adjustment was recorded as a current period income tax benefit. In 2006, the Corporation recorded a $.500 million tax benefit and utilized additional NOL carryforwards to offset current taxable income. The recognition of the deferred tax benefit in 2007 and 2006 was in accordance with generally accepted accounting principles, and considered among other things, the probability of utilizing the NOL and credit carryforwards. |
11.
8. | INCOME TAXES (Continued) |
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 $32.1 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. |
9. | FAIR VALUE MEASUREMENTS |
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. |
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. |
12.
9. | FAIR VALUE MEASUREMENTS (Continued) |
The following table presents information for financial instruments at September 30, 2009 and December 31, 2008 (dollars in thousands): |
September 30, 2009 | December 31, 2008 | |||||||||||||||
Carrying | Estimated | Carrying | Estimated | |||||||||||||
Amount | Fair Value | Amount | Fair Value | |||||||||||||
Financial assets: |
||||||||||||||||
Cash and cash equivalents |
$ | 23,249 | $ | 23,249 | $ | 10,112 | $ | 10,112 | ||||||||
Interest bearing deposits |
662 | 662 | 582 | 582 | ||||||||||||
Securities available for sale |
80,203 | 80,203 | 47,490 | 47,490 | ||||||||||||
Federal Home Loan Bank stock |
3,794 | 3,794 | 3,794 | 3,794 | ||||||||||||
Net loans |
380,019 | 383,241 | 366,003 | 372,080 | ||||||||||||
Cash surrender value life insurance |
1,444 | 1,444 | 1,397 | 1,397 | ||||||||||||
Other Real Estate |
5,821 | 5,821 | 2,189 | 2,189 | ||||||||||||
Accrued interest receivable |
1,504 | 1,504 | 1,457 | 1,457 | ||||||||||||
Total financial assets |
$ | 496,696 | $ | 499,918 | $ | 433,024 | $ | 439,101 | ||||||||
Financial liabilities: |
||||||||||||||||
Deposits |
$ | 418,581 | $ | 418,313 | $ | 371,097 | $ | 371,434 | ||||||||
Borrowings |
36,140 | 36,523 | 36,210 | 36,846 | ||||||||||||
Directors deferred compensation |
840 | 840 | 912 | 912 | ||||||||||||
Accrued interest payable |
320 | 320 | 488 | 488 | ||||||||||||
Total financial liabilties |
$ | 455,881 | $ | 455,996 | $ | 408,707 | $ | 409,680 | ||||||||
Limitations Fair value estimates are made at a specific point in time based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale at one time the Corporations entire holdings of a particular financial instrument. Because no market exists for a significant portion of the Corporations financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates. Fair value estimates are based on existing on-and off-balance-sheet financial instruments without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments. Significant assets and liabilities that are not considered financial assets or liabilities include premises and equipment, other assets, and other liabilities. In addition, the tax ramifications related to the realization of the unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in the estimates. |
The following tables present information about the Corporations assets and liabilities measured at fair value on a recurring basis at September 30, 2009, and the valuation techniques used by the Corporation to determine those fair values. |
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 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. |
13.
9. | FAIR VALUE MEASUREMENTS (Continued) |
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. |
Disclosures concerning assets and liabilities measured at fair value are as follows (dollars in thousands): |
Quoted Prices in Active | Significant Other | Significant | ||||||||||
Markets for Identical | Observable Inputs | Unobservable Inputs | Balance at | |||||||||
Assets (Level 1) | (Level 2) | (Level 3) | September 30, 2009 | |||||||||
Assets |
||||||||||||
Investment securities available for sale
|
$ | $ | 80,203 | $ | $ | 80,203 | ||||||
Liabilities |
||||||||||||
None |
The Corporation had no Level 3 assets or liabilities on a recurring basis as of December 31, 2008 or September 30, 2009. |
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 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 | Nine Months Ended | |||||||||||||||||||
(dollars in thousands) | September 30, 2009 | (Level 1) | (Level 2) | (Level 3) | September 30, 2009 | September 30, 2009 | ||||||||||||||||||
Assets |
||||||||||||||||||||||||
Impaired loans
accounted
for under FAS 114 |
$ | 1,240 | $ | | $ | | $ | 1,240 | $ | 510 | $ | 590 | ||||||||||||
Other real estate owned |
5,821 | | | 5,821 | 90 | 248 | ||||||||||||||||||
$ | 600 | $ | 838 | |||||||||||||||||||||
The Corporation had no investments subject to fair value measurement on a nonrecurring basis. |
Impaired loans accounted for under FAS 114 categorized as Level 3 assets consist of non-homogeneous loans that are considered impaired. 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). |
10. | SHAREHOLDERS EQUITY |
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 |
14.
10. | SHAREHOLDERS EQUITY (Continued) |
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. |
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. |
11. | COMMITMENTS, CONTINGENCIES AND CREDIT RISK |
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. |
15.
11. | COMMITMENTS, CONTINGENCIES AND CREDIT RISK (Continued) |
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): |
September 30, | December 31, | September 30, | ||||||||||
2009 | 2008 | 2008 | ||||||||||
Commitments to extend credit: |
||||||||||||
Variable rate |
$ | 37,533 | $ | 40,036 | $ | 40,133 | ||||||
Fixed rate |
8,653 | 4,487 | 2,752 | |||||||||
Standby letters of credit Variable rate |
1,231 | 1,838 | 6,308 | |||||||||
Credit card commitments Fixed rate |
2,638 | 2,438 | 2,457 | |||||||||
$ | 50,055 | $ | 48,799 | $ | 51,650 | |||||||
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. | ||
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 September 30, 2009 represents $47.0 million, or 15.33%, compared to $41.5 million, or 14.29%, of the commercial loan portfolio on September 30, 2008. 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. |
16.
| 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 interest rate environment which increase or decrease interest rate margins; | ||
| 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. |
17.
18.
September 30, | Percent of | December 31, | Percent of | September 30, | Percent of | |||||||||||||||||||
2009 | Total | 2008 | Total | 2008 | Total | |||||||||||||||||||
Commercial real estate |
$ | 211,994 | 55.19 | % | $ | 185,241 | 50.03 | % | $ | 184,423 | 51.01 | % | ||||||||||||
Commercial,
financial, and
agricultural |
70,520 | 18.36 | 79,734 | 21.53 | 75,610 | 20.91 | ||||||||||||||||||
One to four family
residential real
estate |
66,700 | 17.37 | 65,595 | 17.72 | 62,895 | 17.40 | ||||||||||||||||||
Consumer |
4,394 | 1.14 | 3,745 | 1.01 | 3,539 | 0.98 | ||||||||||||||||||
Construction: |
||||||||||||||||||||||||
Commercial |
24,076 | 6.27 | 31,113 | 8.40 | 30,373 | 8.40 | ||||||||||||||||||
Consumer |
6,416 | 1.67 | 4,852 | 1.31 | 4,681 | 1.30 | ||||||||||||||||||
Total loans |
$ | 384,100 | 100.00 | % | $ | 370,280 | 100.01 | % | $ | 361,521 | 100.00 | % | ||||||||||||
September 30, 2009 | December 31, 2008 | September 30, 2008 | ||||||||||||||||||||||||||||||||||
Percent of | Percent of | Percent of | Percent of | Percent of | Percent of | |||||||||||||||||||||||||||||||
Outstanding | Commercial | Shareholders | Outstanding | Commercial | Shareholders | Outstanding | Commercial | Shareholders | ||||||||||||||||||||||||||||
Balance | Loans | Equity | Balance | Loans | Equity | Balance | Loans | Equity | ||||||||||||||||||||||||||||
R/E oper of nonresidential bldgs. |
$ | 47,007 | 15.33 | % | 84.29 | % | $ | 41,299 | 13.95 | % | 99.39 | % | $ | 41,486 | 14.29 | % | 100.14 | % | ||||||||||||||||||
Hospitality and tourism |
45,867 | 14.96 | 82.25 | 35,086 | 11.85 | 84.44 | 35,287 | 12.15 | 85.18 | |||||||||||||||||||||||||||
Real estate agents & managers |
23,996 | 7.83 | 43.03 | 29,292 | 9.89 | 70.49 | 29,277 | 10.08 | 70.67 | |||||||||||||||||||||||||||
Commercial construction |
24,076 | 7.85 | 43.17 | 31,113 | 10.51 | 74.88 | 30,373 | 10.46 | 73.32 | |||||||||||||||||||||||||||
Other |
165,644 | 54.03 | 297.03 | 159,298 | 53.80 | 383.37 | 153,983 | 53.02 | 371.70 | |||||||||||||||||||||||||||
Total Commercial Loans |
$ | 306,590 | 100.00 | % | $ | 296,088 | 100.00 | % | $ | 290,406 | 100.00 | % | ||||||||||||||||||||||||
19.
September 30, | December 31, | September 30, | ||||||||||
2009 | 2008 | 2008 | ||||||||||
Nonperforming Assets : |
||||||||||||
Nonaccrual loans |
$ | 10,655 | $ | 4,887 | $ | 4,649 | ||||||
Loans past due 90 days or more |
| | | |||||||||
Restructured loans |
873 | | | |||||||||
Total nonperforming loans |
11,528 | 4,887 | 4,649 | |||||||||
Other real estate owned |
5,821 | 2,189 | 1,751 | |||||||||
Total nonperforming assets |
$ | 17,349 | $ | 7,076 | $ | 6,400 | ||||||
Nonperforming loans as a % of
loans |
3.00 | % | 1.32 | % | 1.29 | % | ||||||
Nonperforming assets as a %
of assets |
3.38 | % | 1.57 | % | 1.45 | % | ||||||
Reserve for Loan Losses: |
||||||||||||
At period end |
$ | 4,081 | $ | 4,277 | $ | 3,385 | ||||||
As a % of loans |
1.06 | % | 1.16 | % | .94 | % | ||||||
As a % of nonperforming loans |
35.40 | % | 87.52 | % | 72.81 | % | ||||||
As a % of nonaccrual loans |
38.30 | % | 87.52 | % | 72.81 | % | ||||||
September 30, | December 31, | September 30, | ||||||||||
2009 | 2008 | 2008 | ||||||||||
Total loans, at period end |
$ | 384,100 | $ | 370,280 | $ | 361,521 | ||||||
Average loans for the year |
370,952 | 361,324 | 359,729 | |||||||||
Allowance for loan losses |
4,081 | 4,277 | 3,385 | |||||||||
Allowance to total loans at period end |
1.06 | % | 1.16 | % | .94 | % | ||||||
Net charge-offs during the period |
$ | 1,596 | $ | 2,169 | $ | 1,961 | ||||||
Net charge-offs to average loans |
.43 | % | .60 | % | .55 | % | ||||||
Net charge-offs to beginning
allowance balance |
37.32 | % | 52.32 | % | 47.30 | % | ||||||
20.
Most | ||||||||||||
Recent | Reserve | |||||||||||
Collateral Type | Balance | Appraisal | Allocation | |||||||||
Nonaccrual Loans |
||||||||||||
Non-farm/non-residential (SEM) |
$ | 4,677 | $ | 5,200 | $ | 520 | ||||||
Non-farm/non-residential (NLP) |
1,937 | 2,688 | 47 | |||||||||
Construction/development (SEM) |
1,000 | 460 | 400 | |||||||||
Commercial general (SEM) |
606 | 25 | 99 | |||||||||
Non-farm/non-residential (UP) |
585 | 901 | | |||||||||
Cabins/land (NLP) |
449 | 449 | | |||||||||
Non-farm/non-residential and commercial unsecured (SEM) |
371 | 450 | 15 | |||||||||
1-4 family (UP) |
222 | 284 | 13 | |||||||||
1-4 family (NLP) |
214 | 221 | | |||||||||
Commercial general & automobile (SEM) |
201 | | 201 | |||||||||
Conv 5+ residential properties (UP) |
151 | 100 | | |||||||||
Land development (NLP) |
93 | 100 | | |||||||||
Commercial general (UP) |
88 | | 50 | |||||||||
Land (NLP) |
38 | 130 | | |||||||||
Commercial general (NLP) |
20 | | | |||||||||
Recreational (UP) |
3 | | | |||||||||
Total nonaccrual loans |
10,655 | 11,008 | 1,345 | |||||||||
Restructured loans |
||||||||||||
Non-farm/non-residential (UP) |
873 | 1,279 | | |||||||||
Other Real Estate |
||||||||||||
Land development (SEM) |
2,133 | 2,370 | | |||||||||
Non-farm/non-residential (NLP) |
1,018 | 1,285 | | |||||||||
Land development/condo (NLP) |
630 | 700 | | |||||||||
Land development (NLP) |
511 | 645 | | |||||||||
Non-farm/non-residential (SEM) |
508 | 620 | | |||||||||
Construction/development (NLP) |
424 | 485 | 7 | |||||||||
1-4 family (UP) |
276 | 330 | | |||||||||
Non-farm/non-residential (UP) |
216 | 240 | | |||||||||
Downtown store frontage/2/1-4 family (UP) |
77 | 85 | | |||||||||
1-4 family (NLP) |
28 | 35 | | |||||||||
Total other real estate |
5,821 | 6,795 | 7 | |||||||||
Total nonperforming assets |
$ | 17,349 | $ | 19,082 | $ | 1,352 | ||||||
REGIONAL BREAKOUT OF NONPERFORMING ASSETS |
||||||||||||
NLP NORTHERN LOWER PENINSULA |
$ | 5,362 | $ | 6,738 | $ | 54 | ||||||
UP UPPER PENINSULA |
2,491 | 3,219 | 63 | |||||||||
SEM SOUTHEAST MICHIGAN |
9,496 | 9,125 | 1,235 | |||||||||
TOTAL |
$ | 17,349 | $ | 19,082 | $ | 1,352 | ||||||
21.
September 30, | December 31, | September 30, | ||||||||||
2009 | 2008 | 2008 | ||||||||||
Commercial, financial and agricultural loans |
$ | 3,564 | $ | 3,819 | $ | 2,974 | ||||||
One to four family residential real estate loans |
47 | 27 | 53 | |||||||||
Consumer loans |
9 | 40 | 9 | |||||||||
Unallocated and general reserves |
461 | 391 | 349 | |||||||||
Totals |
$ | 4,081 | $ | 4,277 | $ | 3,385 | ||||||
Nine Months Ended | Year Ended | Nine Months Ended | ||||||||||
September 30, 2009 | December 31, 2008 | September 30, 2008 | ||||||||||
Balance at beginning of period |
$ | 2,189 | $ | 1,226 | $ | 1,226 | ||||||
Other real estate transferred from loans due to foreclosure |
4,205 | 2,849 | 2,745 | |||||||||
Reclassification of redemption OREO |
(475 | ) | | | ||||||||
Other real estate sold/written down |
(82 | ) | (1,886 | ) | (2,220 | ) | ||||||
Loss on sale of other real estate |
(16 | ) | | | ||||||||
Balance at end of period |
$ | 5,821 | $ | 2,189 | $ | 1,751 | ||||||
22.
September 30, | December 31, | September 30, | ||||||||||||||||||||||
2009 | % of Total | 2008 | % of Total | 2008 | % of Total | |||||||||||||||||||
Non-interest-bearing |
$ | 33,254 | 7.94 | % | $ | 30,099 | 8.11 | % | $ | 34,858 | 9.66 | % | ||||||||||||
NOW, money market, checking |
88,843 | 21.23 | 70,584 | 19.02 | 80,185 | 22.23 | ||||||||||||||||||
Savings |
18,807 | 4.49 | 20,730 | 5.59 | 18,957 | 5.26 | ||||||||||||||||||
Certificates of Deposit
<$100,000 |
59,637 | 14.25 | 73,752 | 19.87 | 74,940 | 20.78 | ||||||||||||||||||
Total core deposits |
200,541 | 47.91 | 195,165 | 52.59 | 208,940 | 57.93 | ||||||||||||||||||
Certificates of Deposit
>$100,000 |
25,409 | 6.07 | 25,044 | 6.75 | 30,220 | 8.38 | ||||||||||||||||||
Brokered CDs |
192,631 | 46.02 | 150,888 | 40.66 | 121,534 | 33.69 | ||||||||||||||||||
Total non-core deposits |
218,040 | 52.09 | 175,932 | 47.41 | 151,754 | 42.07 | ||||||||||||||||||
Total deposits |
$ | 418,581 | 100.00 | % | $ | 371,097 | 100.00 | % | $ | 360,694 | 100.00 | % | ||||||||||||
23.
24.
Three Months Ended | ||||||||||||||||||||||||||||||||||||||||||||
2009-2008 | ||||||||||||||||||||||||||||||||||||||||||||
Average Balances | Average Rates | Interest | Income/ | Rate/ | ||||||||||||||||||||||||||||||||||||||||
September 30, | Increase/ | September 30, | September 30, | Expense | Volume | Rate | Volume | |||||||||||||||||||||||||||||||||||||
(dollars in thousands) | 2009 | 2008 | (Decrease) | 2009 | 2008 | 2009 | 2008 | Variance | Variance | Variance | Variance | |||||||||||||||||||||||||||||||||
Loans (1,2,3) |
$ | 370,310 | $ | 358,844 | $ | 11,466 | 5.57 | % | 6.31 | % | $ | 5,201 | $ | 5,689 | $ | (488 | ) | $ | 180 | $ | (657 | ) | (11 | ) | ||||||||||||||||||||
Taxable securities |
91,837 | 24,647 | 67,190 | 3.84 | 4.89 | 888 | 303 | 585 | 819 | (65 | ) | (169 | ) | |||||||||||||||||||||||||||||||
Nontaxable securities |
1,226 | 68 | 1,158 | 3.56 | 11.70 | 11 | 2 | 9 | 34 | (1 | ) | (24 | ) | |||||||||||||||||||||||||||||||
Federal funds sold |
| 7,944 | (7,944 | ) | | 2.00 | | 40 | (40 | ) | (40 | ) | (40 | ) | 40 | |||||||||||||||||||||||||||||
Other interest-earning assets |
4,434 | 4,178 | 256 | 2.51 | 4.48 | 28 | 47 | (19 | ) | 3 | (21 | ) | (1 | ) | ||||||||||||||||||||||||||||||
Total earning assets |
467,807 | 395,681 | 72,126 | 5.20 | 6.11 | 6,128 | 6,081 | 47 | 996 | (784 | ) | (165 | ) | |||||||||||||||||||||||||||||||
Reserve for loan losses |
(4,231 | ) | (3,500 | ) | (731 | ) | ||||||||||||||||||||||||||||||||||||||
Cash and due from banks |
24,233 | 7,443 | 16,790 | |||||||||||||||||||||||||||||||||||||||||
Intangible assets |
1 | 74 | (73 | ) | ||||||||||||||||||||||||||||||||||||||||
Other assets |
25,877 | 24,004 | 1,873 | |||||||||||||||||||||||||||||||||||||||||
Total assets |
$ | 513,687 | $ | 423,702 | $ | 89,985 | ||||||||||||||||||||||||||||||||||||||
NOW and money market deposits |
$ | 73,236 | $ | 78,645 | $ | (5,409 | ) | 0.96 | 1.55 | 177 | 307 | (130 | ) | (21 | ) | (116 | ) | 7 | ||||||||||||||||||||||||||
Interest checking |
8,853 | 2,087 | 6,766 | 1.88 | 3.05 | 42 | 16 | 26 | 51 | (6 | ) | (19 | ) | |||||||||||||||||||||||||||||||
Savings deposits |
21,273 | 17,453 | 3,820 | 0.73 | 1.41 | 39 | 62 | (23 | ) | 13 | (30 | ) | (6 | ) | ||||||||||||||||||||||||||||||
CDs <$100,000 |
66,291 | 76,621 | (10,330 | ) | 2.61 | 3.75 | 436 | 723 | (287 | ) | (97 | ) | (219 | ) | 29 | |||||||||||||||||||||||||||||
CDs >$100,000 |
25,777 | 29,905 | (4,128 | ) | 2.31 | 3.61 | 150 | 271 | (121 | ) | (37 | ) | (97 | ) | 13 | |||||||||||||||||||||||||||||
Brokered deposits |
191,471 | 103,012 | 88,459 | 1.46 | 3.59 | 706 | 930 | (224 | ) | 792 | (547 | ) | (469 | ) | ||||||||||||||||||||||||||||||
Borrowings |
36,194 | 37,245 | (1,051 | ) | 2.54 | 3.73 | 232 | 349 | (117 | ) | (10 | ) | (110 | ) | 3 | |||||||||||||||||||||||||||||
Total interest-bearing liabilities |
423,095 | 344,968 | 78,127 | 1.67 | 3.07 | 1,782 | 2,658 | (876 | ) | 691 | (1,125 | ) | (442 | ) | ||||||||||||||||||||||||||||||
Demand deposits |
32,201 | 33,654 | (1,453 | ) | ||||||||||||||||||||||||||||||||||||||||
Other liabilities |
3,797 | 3,983 | (186 | ) | ||||||||||||||||||||||||||||||||||||||||
Shareholders equity |
54,594 | 41,097 | 13,497 | |||||||||||||||||||||||||||||||||||||||||
Total liabilities and
shareholders equity |
$ | 513,687 | $ | 423,702 | $ | 89,985 | ||||||||||||||||||||||||||||||||||||||
Rate spread |
3.53 | % | 3.04 | % | ||||||||||||||||||||||||||||||||||||||||
Net interest margin/revenue |
3.69 | % | 3.44 | % | $ | 4,346 | $ | 3,423 | $ | 923 | $ | 305 | $ | 341 | $ | 277 | ||||||||||||||||||||||||||||
(1) | For purposes of these computations, nonaccruing loans are included in the daily average loan amounts outstanding. | |
(2) | The amount of interest income on nontaxable securities and loans has been adjusted to a tax equivalent basis, using a 34% tax rate. | |
(3) | Interest income on loans includes loan fees. |
Nine Months Ended | ||||||||||||||||||||||||||||||||||||||||||||
2009-2008 | ||||||||||||||||||||||||||||||||||||||||||||
Average Balances | Average Rates | Interest | Income/ | Rate/ | ||||||||||||||||||||||||||||||||||||||||
September 30, | Increase/ | September 30, | September 30, | Expense | Volume | Rate | Volume | |||||||||||||||||||||||||||||||||||||
(dollars in thousands) | 2009 | 2008 | (Decrease) | 2009 | 2008 | 2009 | 2008 | Variance | Variance | Variance | Variance | |||||||||||||||||||||||||||||||||
Loans (1,2) |
$ | 370,952 | $ | 359,729 | $ | 11,223 | 5.61 | 6.58 | % | $ | 15,570 | $ | 17,712 | $ | (2,142 | ) | $ | 552 | $ | (2,597 | ) | (97 | ) | |||||||||||||||||||||
Taxable securities |
72,214 | 24,171 | 48,043 | 3.74 | 4.63 | 2,020 | 838 | 1,182 | 1,664 | (161 | ) | (321 | ) | |||||||||||||||||||||||||||||||
Nontaxable securities |
838 | 69 | 769 | 2.70 | 11.62 | 17 | 6 | 11 | 67 | (5 | ) | (51 | ) | |||||||||||||||||||||||||||||||
Federal funds sold |
| 5,086 | (5,086 | ) | | 2.44 | | 93 | (93 | ) | (93 | ) | (93 | ) | 93 | |||||||||||||||||||||||||||||
Other interest-earning assets |
4,400 | 4,349 | 51 | 1.34 | 5.07 | 44 | 165 | (121 | ) | 2 | (121 | ) | (2 | ) | ||||||||||||||||||||||||||||||
Total earning assets |
448,404 | 393,404 | 55,000 | 5.26 | 6.39 | 17,651 | 18,814 | (1,163 | ) | 2,192 | (2,977 | ) | (378 | ) | ||||||||||||||||||||||||||||||
Reserve for loan losses |
(4,494 | ) | (3,820 | ) | (674 | ) | ||||||||||||||||||||||||||||||||||||||
Cash and due from banks |
18,469 | 6,569 | 11,900 | |||||||||||||||||||||||||||||||||||||||||
Intangible assets |
17 | 94 | (77 | ) | ||||||||||||||||||||||||||||||||||||||||
Other assets |
24,364 | 23,644 | 720 | |||||||||||||||||||||||||||||||||||||||||
Total assets |
$ | 486,760 | $ | 419,891 | $ | 66,869 | ||||||||||||||||||||||||||||||||||||||
NOW and money market deposits |
$ | 70,214 | $ | 80,274 | $ | (10,060 | ) | 0.85 | 1.75 | 448 | 1,054 | (606 | ) | (132 | ) | (541 | ) | 67 | ||||||||||||||||||||||||||
Interest checking |
6,380 | 707 | 5,673 | 1.93 | 3.02 | 92 | 16 | 76 | 128 | (6 | ) | (46 | ) | |||||||||||||||||||||||||||||||
Savings deposits |
20,791 | 14,275 | 6,516 | 0.73 | 1.10 | 113 | 118 | (5 | ) | 54 | (40 | ) | (19 | ) | ||||||||||||||||||||||||||||||
CDs <$100,000 |
69,838 | 80,291 | (10,453 | ) | 2.87 | 4.22 | 1,497 | 2,537 | (1,040 | ) | (330 | ) | (814 | ) | 104 | |||||||||||||||||||||||||||||
CDs >$100,000 |
25,823 | 26,622 | (799 | ) | 2.48 | 4.00 | 479 | 798 | (319 | ) | (24 | ) | (303 | ) | 8 | |||||||||||||||||||||||||||||
Brokered deposits |
173,600 | 105,730 | 67,870 | 1.74 | 4.30 | 2,265 | 3,401 | (1,136 | ) | 2,181 | (2,018 | ) | (1,299 | ) | ||||||||||||||||||||||||||||||
Borrowings |
36,404 | 39,677 | (3,273 | ) | 2.84 | 4.02 | 774 | 1,194 | (420 | ) | (98 | ) | (349 | ) | 27 | |||||||||||||||||||||||||||||
Total interest-bearing liabilities |
403,050 | 347,576 | 55,474 | 1.88 | 3.50 | 5,668 | 9,118 | (3,450 | ) | 1,779 | (4,071 | ) | (1,158 | ) | ||||||||||||||||||||||||||||||
Demand deposits |
31,285 | 28,824 | 2,461 | |||||||||||||||||||||||||||||||||||||||||
Other liabilities |
3,624 | 3,159 | 465 | |||||||||||||||||||||||||||||||||||||||||
Shareholders equity |
48,801 | 40,332 | 8,469 | |||||||||||||||||||||||||||||||||||||||||
Total liabilities and
shareholders equity |
$ | 486,760 | $ | 419,891 | $ | 66,869 | ||||||||||||||||||||||||||||||||||||||
Rate spread |
3.38 | % | 2.89 | % | ||||||||||||||||||||||||||||||||||||||||
Net interest margin/revenue |
3.57 | % | 3.30 | % | $ | 11,983 | $ | 9,696 | $ | 2,287 | $ | 413 | $ | 1,094 | $ | 780 | ||||||||||||||||||||||||||||
(1) | For purposes of these computations, nonaccruing loans are included in the daily average loan amounts outstanding. | |
(2) | The amount of interest income on nontaxable securities and loans has been adjusted to a tax equivalent basis, using a 34% tax rate. (3) Interest income on loans includes loan fees. | |
(3) | Interest income on loans includes loan fees. |
25.
Three Months Ended | % Increase | Nine Months Ended | % Increase | |||||||||||||||||||||
September 30, | (Decrease) | September 30, | (Decrease) | |||||||||||||||||||||
2009 | 2008 | 2009-2008 | 2009 | 2008 | 2009-2008 | |||||||||||||||||||
Service fees |
$ | 236 | $ | 229 | 3.1 | $ | 750 | $ | 597 | 25.6 | ||||||||||||||
Net gains on sale of secondary
market loans |
247 | 16 | 1,443.8 | 472 | 113 | 317.7 | ||||||||||||||||||
Net gain on sale of branches |
1,208 | | N/A | 1,208 | | N/A | ||||||||||||||||||
Proceeds from lawsuit settlements |
| | N/A | | 3,475 | 639.4 | ||||||||||||||||||
Other noninterest income |
83 | 44 | 88.6 | 174 | 96 | 81.3 | ||||||||||||||||||
Subtotal |
1,774 | 289 | 513.8 | 2,604 | 4,281 | (39.2 | ) | |||||||||||||||||
Net security gain (loss) |
644 | (1 | ) | N/A | 644 | 64 | N/A | |||||||||||||||||
Total noninterest income |
$ | 2,418 | $ | 288 | 739.6 | $ | 3,248 | $ | 4,345 | (25.2 | ) | |||||||||||||
26.
Three Months Ended | % Increase | Nine Months Ended | % Increase | |||||||||||||||||||||
September 30, | (Decrease) | September 30, | (Decrease) | |||||||||||||||||||||
2009 | 2008 | 2009-2008% | 2009 | 2008 | 2009-2008% | |||||||||||||||||||
Salaries and employee benefits |
$ | 1,603 | $ | 1,534 | 4.5 | $ | 4,761 | $ | 5,416 | (12.1 | ) | |||||||||||||
Occupancy |
336 | 336 | 0.0 | 1,069 | 1,039 | 2.9 | ||||||||||||||||||
Furniture and equipment |
193 | 202 | (4.5 | ) | 604 | 570 | 6.0 | |||||||||||||||||
Data processing |
221 | 212 | 4.2 | 665 | 649 | 2.5 | ||||||||||||||||||
Professional service fees |
161 | 120 | 34.2 | 458 | 352 | 30.1 | ||||||||||||||||||
Loan and deposit : |
||||||||||||||||||||||||
FDIC insurance premiums |
203 | 30 | N/M | 668 | 48 | N/M | ||||||||||||||||||
Other loan and deposit |
199 | 146 | N/M | 507 | 382 | N/M | ||||||||||||||||||
Telephone |
50 | 41 | 22.0 | 139 | 125 | 11.2 | ||||||||||||||||||
Advertising |
80 | 93 | (14.0 | ) | 238 | 213 | 11.7 | |||||||||||||||||
Other |
397 | 221 | 79.6 | 1,043 | 803 | 29.9 | ||||||||||||||||||
Total noninterest expense |
$ | 3,443 | $ | 2,935 | 17.3 | $ | 10,152 | $ | 9,597 | 5.8 | ||||||||||||||
27.
28.
29.
September 30, | December 31, | September 30, | ||||||||||
2009 | 2008 | 2008 | ||||||||||
Capital Structure |
||||||||||||
Shareholders equity |
$ | 55,766 | $ | 41,552 | $ | 41,427 | ||||||
Total capitalization |
$ | 55,766 | $ | 41,552 | $ | 41,427 | ||||||
Tangible capital |
$ | 55,766 | $ | 41,506 | $ | 41,362 | ||||||
Intangible Assets |
||||||||||||
Core deposit premium |
$ | | $ | 46 | $ | 65 | ||||||
Other identifiable intangibles |
| | | |||||||||
Total intangibles |
$ | | $ | 46 | $ | 65 | ||||||
Regulatory capital |
||||||||||||
Tier 1 capital: |
||||||||||||
Shareholders equity |
$ | 55,766 | $ | 41,552 | $ | 41,427 | ||||||
Net unrealized (gains) losses on
available for sale securities |
(1,437 | ) | (445 | ) | (89 | ) | ||||||
Less: intangibles |
| (46 | ) | (65 | ) | |||||||
Less: disallowed deferred tax
asset |
(5,000 | ) | (6,200 | ) | (6,600 | ) | ||||||
Total Tier 1 capital |
$ | 49,329 | $ | 34,861 | $ | 34,673 | ||||||
Tier 2 Capital: |
||||||||||||
Allowable reserve for loan losses |
$ | 4,081 | $ | 4,277 | $ | 3,385 | ||||||
Qualifying long-term debt |
| | | |||||||||
Total Tier 2 capital |
4,081 | 4,277 | 3,385 | |||||||||
Total capital |
$ | 53,410 | $ | 39,138 | $ | 38,058 | ||||||
Risk-adjusted assets |
$ | 404,883 | $ | 376,986 | $ | 369,011 | ||||||
Capital ratios: |
||||||||||||
Tier 1 Capital to average assets |
9.74 | % | 8.01 | % | 8.31 | |||||||
Tier 1 Capital to risk weighted
assets |
12.18 | % | 9.25 | % | 9.40 | |||||||
Total Capital to risk weighted
assets |
13.19 | % | 10.38 | % | 10.31 |
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: |
||||||||||||||||||||
September 30, 2009 |
10.87 | % | 10.87 | % | 9.74 | % | 12.18 | % | 13.19 | % | ||||||||||
September 30, 2008 |
9.40 | % | 9.38 | % | 8.31 | % | 9.40 | % | 10.31 | % | ||||||||||
The Bank: |
||||||||||||||||||||
September 30, 2009 |
9.46 | % | 9.46 | % | 8.32 | % | 10.40 | % | 11.40 | % | ||||||||||
September 30, 2008 |
9.31 | % | 9.30 | % | 8.26 | % | 9.32 | % | 10.22 | % |
30.
31.
1-90 | 91 - 365 | >1-5 | Over 5 | |||||||||||||||||
Days | Days | Years | Years | Total | ||||||||||||||||
Interest-earning assets: |
||||||||||||||||||||
Loans |
$ | 252,042 | $ | 19,109 | $ | 28,515 | $ | 84,434 | 384,100 | |||||||||||
Securities |
15,037 | 64,360 | 806 | | 80,203 | |||||||||||||||
Other (1) |
662 | | | 3,794 | 4,456 | |||||||||||||||
Total interest-earning assets |
267,741 | 83,469 | 29,321 | 88,228 | 468,759 | |||||||||||||||
Interest-bearing obligations: |
||||||||||||||||||||
NOW, money market, savings and
interest checking |
107,650 | | | | 107,650 | |||||||||||||||
Time deposits |
26,410 | 43,077 | 14,887 | 672 | 85,046 | |||||||||||||||
Brokered deposits |
82,614 | 55,777 | 50,712 | 3,528 | 192,631 | |||||||||||||||
Borrowings |
20,000 | | 15,000 | 1,140 | 36,140 | |||||||||||||||
Total interest-bearing obligations |
236,674 | 98,854 | 80,599 | 5,340 | 421,467 | |||||||||||||||
Gap |
$ | 31,067 | $ | (15,385 | ) | $ | (51,278 | ) | $ | 82,888 | $ | 47,292 | ||||||||
Cumulative gap |
$ | 31,067 | $ | 15,682 | $ | (35,596 | ) | $ | 47,292 | |||||||||||
(1) | Includes Federal Home Loan Bank Stock |
32.
33.
34.
35.
Exhibit 3.1
|
Articles of Incorporation, as amended, incorporated herein by reference to exhibit 3.1 of the Corporations Quarterly Report on Form 10-Q for the quarter ended September 30, 1999. | |
Exhibit 3.2
|
Amended and Restated Bylaws, incorporated herein by reference to exhibit 3.1 of the Corporations Quarterly Report on Form 10-Q for the quarter ended September 30, 2001. | |
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. |
36.
MACKINAC FINANCIAL CORPORATION (Registrant) |
||||
Date: November 16, 2009 | 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 accounting officer) |
||||
37.