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 | Smaller reporting company þ | |||
(Do not check if a smaller reporting company) |
March 31, | December 31, | March 31, | ||||||||||
2008 | 2007 | 2007 | ||||||||||
(unaudited) | (unaudited) | |||||||||||
ASSETS |
||||||||||||
Cash and due from banks |
$ | 6,849 | $ | 6,196 | $ | 5,647 | ||||||
Federal funds sold |
1,568 | 166 | 6,330 | |||||||||
Cash and cash equivalents |
8,417 | 6,362 | 11,977 | |||||||||
Interest-bearing deposits in other financial institutions |
382 | 1,810 | 856 | |||||||||
Securities available for sale |
24,581 | 21,597 | 28,511 | |||||||||
Federal Home Loan Bank stock |
3,794 | 3,794 | 3,794 | |||||||||
Loans: |
||||||||||||
Commercial |
291,980 | 288,839 | 256,133 | |||||||||
Mortgage |
64,624 | 62,703 | 59,317 | |||||||||
Installment |
3,452 | 3,537 | 2,971 | |||||||||
Total loans |
360,056 | 355,079 | 318,421 | |||||||||
Allowance for loan losses |
(3,924 | ) | (4,146 | ) | (4,975 | ) | ||||||
Net loans |
356,132 | 350,933 | 313,446 | |||||||||
Premises and equipment |
11,511 | 11,609 | 12,252 | |||||||||
Other real estate held for sale |
1,137 | 1,226 | 127 | |||||||||
Other assets |
11,221 | 11,549 | 4,681 | |||||||||
TOTAL ASSETS |
$ | 417,175 | $ | 408,880 | $ | 375,644 | ||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||
Liabilities: |
||||||||||||
Non-interest-bearing deposits |
$ | 26,876 | $ | 25,557 | $ | 23,416 | ||||||
Interest-bearing deposits: |
||||||||||||
NOW and Money Market |
81,952 | 81,160 | 70,558 | |||||||||
Savings |
11,530 | 12,485 | 13,488 | |||||||||
CDs<$100,000 |
83,087 | 80,607 | 94,067 | |||||||||
CDs>$100,000 |
22,010 | 22,355 | 24,475 | |||||||||
Brokered |
100,592 | 98,663 | 78,408 | |||||||||
Total deposits |
326,047 | 320,827 | 304,412 | |||||||||
Borrowings: |
||||||||||||
Federal funds purchased |
10,410 | 7,710 | | |||||||||
Short-term |
2,159 | 1,959 | | |||||||||
Long-term |
36,280 | 36,280 | 38,307 | |||||||||
Total borrowings |
48,849 | 45,949 | 38,307 | |||||||||
Other liabilities |
2,646 | 2,783 | 2,993 | |||||||||
Total liabilities |
377,542 | 369,559 | 345,712 | |||||||||
Shareholders equity: |
||||||||||||
Preferred stock No par value: |
||||||||||||
Authorized 500,000 shares, no shares outstanding
Common stock and additional paid in capital No par
value
Authorized 18,000,000 shares Issued and outstanding 3,428,695 shares |
42,862 | 42,843 | 42,750 | |||||||||
Accumulated deficit |
(3,441 | ) | (3,582 | ) | (12,709 | ) | ||||||
Accumulated other comprehensive (loss) |
212 | 60 | (109 | ) | ||||||||
Total shareholders equity |
39,633 | 39,321 | 29,932 | |||||||||
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
$ | 417,175 | $ | 408,880 | $ | 375,644 | ||||||
1.
Three Months Ended | ||||||||
March 31, | ||||||||
2008 | 2007 | |||||||
(Unaudited) | (Unaudited) | |||||||
INTEREST INCOME: |
||||||||
Interest and fees on loans: |
||||||||
Taxable |
$ | 6,100 | $ | 6,233 | ||||
Tax-exempt |
108 | 171 | ||||||
Interest on securities: |
||||||||
Taxable |
266 | 301 | ||||||
Tax-exempt |
1 | | ||||||
Other interest income |
89 | 200 | ||||||
Total interest income |
6,564 | 6,905 | ||||||
INTEREST EXPENSE: |
||||||||
Deposits |
3,065 | 3,222 | ||||||
Borrowings |
454 | 505 | ||||||
Total interest expense |
3,519 | 3,727 | ||||||
Net interest income |
3,045 | 3,178 | ||||||
Provision for loan losses |
| | ||||||
Net interest income after provision for loan losses |
3,045 | 3,178 | ||||||
OTHER INCOME: |
||||||||
Service fees |
174 | 161 | ||||||
Net security gains |
65 | | ||||||
Net gains on loan sales |
48 | 108 | ||||||
Proceeds from settlement of lawsuit |
| 470 | ||||||
Other |
23 | 174 | ||||||
Total other income |
310 | 913 | ||||||
OTHER EXPENSES: |
||||||||
Salaries and employee benefits |
1,807 | 1,738 | ||||||
Occupancy |
355 | 334 | ||||||
Furniture and equipment |
178 | 157 | ||||||
Data processing |
221 | 171 | ||||||
Professional service fees |
153 | 151 | ||||||
Loan and deposit |
110 | 72 | ||||||
Telephone |
45 | 58 | ||||||
Advertising |
60 | 92 | ||||||
Other |
262 | 283 | ||||||
Total other expenses |
3,191 | 3,056 | ||||||
Income before provision for income taxes |
164 | 1,035 | ||||||
Provision for (benefit of) income taxes |
25 | | ||||||
NET INCOME |
$ | 139 | $ | 1,035 | ||||
INCOME PER COMMON SHARE: |
||||||||
Basic |
$ | .04 | $ | .30 | ||||
Diluted |
$ | .04 | $ | .30 | ||||
2.
Three Months Ended | ||||||||
March 31, | ||||||||
2008 | 2007 | |||||||
Balance, beginning of period |
$ | 39,321 | $ | 28,790 | ||||
Net income for period |
139 | 1,035 | ||||||
Stock option compensation |
21 | 30 | ||||||
Net unrealized gain on securities available for sale |
152 | 77 | ||||||
Total comprehensive income |
312 | 1,142 | ||||||
Balance, end of period |
$ | 39,633 | $ | 29,932 | ||||
3.
Three Months Ended | ||||||||
March 31, | ||||||||
2008 | 2007 | |||||||
Cash Flows from Operating Activities: |
||||||||
Net income |
$ | 139 | $ | 1,035 | ||||
Adjustments to reconcile net income to
net cash provided by (used in) operating activities: |
||||||||
Depreciation and amortization |
273 | 199 | ||||||
Provision for (benefit of) deferred taxes |
25 | | ||||||
(Gain) on sales/calls of securities available for sale |
(65 | ) | | |||||
(Gain) on sale of premises, equipment other real estate |
(6 | ) | (5 | ) | ||||
Writedown of other real estate |
72 | | ||||||
Stock option compensation |
21 | 30 | ||||||
Change in other assets |
173 | (92 | ) | |||||
Change in other liabilities |
(136 | ) | (280 | ) | ||||
Net cash (used in) provided by operating activities |
496 | 887 | ||||||
Cash Flows from Investing Activities: |
||||||||
Net (increase) decrease in loans |
(5,214 | ) | 4,028 | |||||
Net decrease in interest-bearing deposits in other financial institutions |
1,428 | | ||||||
Purchase of securities available for sale |
(25,429 | ) | (13,564 | ) | ||||
Proceeds from sales, maturities or calls of securities available for sale |
22,761 | 17,940 | ||||||
Capital expenditures |
(145 | ) | (302 | ) | ||||
Proceeds from sale of premises, equipment, and other real estate |
38 | 291 | ||||||
Net cash (used in) provided by investing activities |
(6,561 | ) | 8,393 | |||||
Cash Flows from Financing Activities: |
||||||||
Net increase (decrease) in deposits |
5,220 | (8,009 | ) | |||||
Net increase in federal funds purchased |
2,700 | | ||||||
Net increase in line of credit |
200 | | ||||||
Net cash (used in) provided by financing activities |
8,120 | (8,009 | ) | |||||
Net increase in cash and cash equivalents |
2,055 | 1,271 | ||||||
Cash and cash equivalents at beginning of period |
6,362 | 10,706 | ||||||
Cash and cash equivalents at end of period |
$ | 8,417 | $ | 11,977 | ||||
Supplemental Cash Flow Information: |
||||||||
Cash paid during the year for: |
||||||||
Interest |
$ | 2,073 | $ | 2,017 | ||||
Income taxes |
15 | | ||||||
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) |
57 | 109 |
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 three-month period ended March 31, 2008 are not necessarily indicative of the results that may be expected for the year ending December 31, 2008. 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, 2007. | ||
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. | ||
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 continues to maintain 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 collectibility 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 collectibility. | ||
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 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 |
5.
1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) | |
made available for grant under these plans. These two 1997 plans expired early in 2007. 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. | ||
The Corporation adopted SFAS No. 123 (Revised) Share Based Payments in the first quarter of 2006. This Statement supersedes APB Opinion No. 25 Accounting for Stock Issued to Employees and its related implementation guidance. Under Opinion No. 25, issuing stock options to employees generally resulted in recognition of no compensation cost. This adoption resulted in the recognition of after tax compensation expense in the amount of $21,000 for the three months ended March 31, 2008 and $30,000 for the same period in 2007. The expense recorded recognizes the current period vesting of options outstanding. The per share impact of this accounting change was $.01 in both the first quarter of 2008 and 2007. | ||
2. | RECENT ACCOUNTING PRONOUNCEMENTS | |
FASB Interpretation No. 48 (FIN 48), Accounting for Uncertainty in Income Taxes | ||
In July 2006, the Financial Accounting Standards Board (FASB) issued this interpretation to clarify the accounting for uncertainty in tax positions. FIN 48 requires, among other matters, that the Corporation recognize in its financial statements the impact of a tax position, if that position is more likely than not of being sustained on an audit, based on the technical merits of the position. The provisions of FIN 48 were effective as of the beginning of the Corporations 2007 fiscal year and required any cumulative effect of the change in accounting principle to be recorded as an adjustment to opening retained earnings. The Corporation did not record an adjustment to retained earnings upon adoption of FIN 48. In future periods, The Corporation will, in accordance with FIN 48, evaluate its tax positions to determine whether or not an adjustment to deferred tax balances and related valuation accounts is warranted. | ||
SFAS No. 157, Fair Value Measurements | ||
SFAS No. 157 defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles (GAAP), and expands disclosures about fair value measurements. This statement is to be applied in concert with other accounting pronouncements which require or allow fair value measurements. This statement does not require any new fair value adjustments. | ||
SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities (SFAS No. 159) | ||
SFAS No. 159 permits an entity to measure certain financial assets and financial liabilities at fair value. The Statements objective is to improve financial reporting by allowing entities to mitigate volatility in reported earnings caused by the measurement of related assets and liabilities using different attributes, without having to apply complex hedge accounting provisions. Under SFAS No. 159, entities that elect the fair value option will report unrealized gains and losses in earnings at each subsequent reporting date. The fair value option may be elected on an instrument-by-instrument basis, with a few exceptions, as long as it is applied to the instrument in its entirety. The fair value option election is irrevocable, unless a new election date occurs. The new Statement establishes presentation and disclosure requirements to help financial statement users understand the effect of the entitys election on its earnings but does not eliminate disclosure requirements of other accounting standards. Assets and liabilities that are measured at fair value must be displayed on the face of the balance sheet. | ||
SFAS No. 157 and No. 159 were effective January 1, 2008. The adoption of SFAS No. 157 and No. 159 by the Corporation did not have any material impact on the consolidated financial statements. |
6.
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 three month period. | ||
The following shows the computation of basic and diluted earnings per share for the three months ended March 31, 2008 and 2007 (dollars in thousands, except per share data): |
Three Months Ended | Weighted Average | Income | ||||||||||
March 31, | Net Income | Number of Shares | Per Share | |||||||||
2008 |
||||||||||||
Income per share Basic and diluted |
$ | 139 | 3,428,695 | $ | .04 | |||||||
2007 |
||||||||||||
Income per share Basic and diluted |
$ | 1,035 | 3,428,695 | $ | .30 | |||||||
4. | INVESTMENT SECURITIES | |
The amortized cost and estimated fair value of investment securities available for sale as of March 31, 2008, December 31, 2007, and March 31, 2007 are as follows (dollars in thousands): |
March 31, 2008 | December 31, 2007 | March 31, 2007 | ||||||||||||||||||||||
Amortized | Estimated | Amortized | Estimated | Amortized | Estimated | |||||||||||||||||||
Cost | Fair Value | Cost | Fair Value | Cost | Fair Value | |||||||||||||||||||
US Agencies MBS |
$ | 23,704 | $ | 23,933 | $ | | $ | | $ | | $ | | ||||||||||||
US Agencies |
| | 20,982 | 20,969 | 28,110 | 27,920 | ||||||||||||||||||
Obligations of states and political
subdivisions |
555 | 648 | 556 | 628 | 511 | 591 | ||||||||||||||||||
Total securities available for sale |
$ | 24,259 | $ | 24,581 | $ | 21,538 | $ | 21,597 | $ | 28,621 | $ | 28,511 | ||||||||||||
The amortized cost and estimated fair value of investment securities pledged to secure FHLB borrowings and customer relationships were $22.074 million and $22.267 million respectively at March 31, 2008. |
7.
5. | LOANS | |
The composition of loans at March 31, 2008, December 31, 2007, and March 31, 2007 is as follows (dollars in thousands): |
March 31, | December 31, | March 31, | ||||||||||
2008 | 2007 | 2007 | ||||||||||
Commercial real estate |
$ | 185,514 | $ | 171,695 | $ | 153,587 | ||||||
Commercial, financial and agricultural |
78,913 | 78,192 | 67,683 | |||||||||
One to four family residential real estate |
59,532 | 57,613 | 54,204 | |||||||||
Construction: |
||||||||||||
Commercial |
27,553 | 38,952 | 34,863 | |||||||||
Consumer |
5,092 | 5,090 | 5,113 | |||||||||
Consumer |
3,452 | 3,537 | 2,971 | |||||||||
Total loans |
$ | 360,056 | $ | 355,079 | $ | 318,421 | ||||||
LOANS Allowance for loan losses | ||
An analysis of the allowance for loan losses for the three months ended March 31, 2008, the year ended December 31, 2007, and the three months ended March 31, 2007 is as follows (dollars in thousands): |
March 31, | December 31, | March 31, | ||||||||||
2008 | 2007 | 2007 | ||||||||||
Balance at beginning of period |
$ | 4,146 | $ | 5,006 | $ | 5,006 | ||||||
Recoveries on loans |
4 | 50 | 6 | |||||||||
Loans charged off |
(226 | ) | (1,310 | ) | (37 | ) | ||||||
Provision for loan losses |
| 400 | | |||||||||
Balance at end of period |
$ | 3,924 | $ | 4,146 | $ | 4,975 | ||||||
In the first quarter of 2008, net charge-off activity was $222,000, or .06% of average loans outstanding compared to net charge-offs of $31,000, or .01% of average loans, in the first quarter of 2007. | ||
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. The interest income recorded and that which would have been recorded had nonaccrual and renegotiated loans been current or not troubled was not material to the consolidated financial statements for the three months ended March 31, 2008 and 2007. |
8.
5. | LOANS (Continued) | |
Information regarding impaired loans as of March 31, 2008, December 31, 2007, and March 31, 2007 is as follows (dollars in thousands): |
Valuation Reserve | ||||||||||||||||||||||||
March 31, | December 31, | March 31, | March 31, | December 31, | March 31, | |||||||||||||||||||
2008 | 2007 | 2007 | 2008 | 2007 | 2007 | |||||||||||||||||||
Balances, at period end |
||||||||||||||||||||||||
Impaired loans with specific valuation reserve |
$ | 3,277 | $ | 3,639 | $ | 1,804 | $ | 1,139 | $ | 1,320 | $ | 493 | ||||||||||||
Impaired loans with no specific valuation reserve |
104 | 369 | 3,058 | | | | ||||||||||||||||||
Total impaired loans |
$ | 3,381 | $ | 4,008 | $ | 4,862 | $ | 1,139 | $ | 1,320 | $ | 493 | ||||||||||||
Impaired loans on nonaccrual basis |
$ | 3,381 | $ | 3,298 | $ | 4,142 | $ | 1,139 | $ | 1,219 | $ | 493 | ||||||||||||
Impaired loans on accrual basis |
| 710 | 720 | | 101 | | ||||||||||||||||||
Total impaired loans |
$ | 3,381 | $ | 4,008 | $ | 4,862 | $ | 1,139 | $ | 1,320 | $ | 493 | ||||||||||||
Average investment in impaired loans |
$ | 3,915 | $ | 4,135 | $ | 3,416 | ||||||||||||||||||
Interest income recognized during impairment |
22 | 129 | 13 | |||||||||||||||||||||
Interest income that would have been recognized
on an accrual basis |
94 | 391 | 82 | |||||||||||||||||||||
Cash-basis interest income recognized |
22 | 84 | 7 |
The average investment in impaired loans was approximately $3.915 million for the three-months ended March 31, 2008, $4.135 million for the year ended December 31, 2007, and $3.416 million for the three months ended March 31, 2007, respectively. The increase in impaired loans in the first quarter of 2007 relates to the deterioration of several large commercial credits which are well collateralized. Nonperforming assets are discussed in more detail under Managements Discussion and Analysis. | ||
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): |
March 31, | December 31, | March 31, | ||||||||||
2008 | 2007 | 2007 | ||||||||||
Loans outstanding, beginning of period |
$ | 1,720 | $ | 1,621 | $ | 1,621 | ||||||
New loans |
| | | |||||||||
Net activity on revolving lines of credit |
| 556 | | |||||||||
Repayment |
(14 | ) | (457 | ) | (8 | ) | ||||||
Change in related party interest |
2,733 | | | |||||||||
Loans outstanding, end of period |
$ | 4,439 | $ | 1,720 | $ | 1,613 | ||||||
There were no loans to related parties classified substandard at March 31, 2008, December 31, 2007, and March 31, 2007 respectively. In addition to the outstanding balances above, there were unused commitments of $48,000 to related parties at March 31, 2008. |
9.
6. SHORT-TERM BORROWINGS | ||
Short-term borrowings consist of the following at March 31, 2008, December 31, 2007, and March 31, 2007 (dollars in thousands): |
March 31, | December 31, | March 31, | ||||||||||
2008 | 2007 | 2007 | ||||||||||
Fed funds purchased with an average weighted rate of 2.59% at March 31, 2008 |
$ | 10,410 | $ | 7,710 | $ | | ||||||
Advance outstanding on line of credit with a correspondent bank, interest payable
at the prime rate, 5.25% as of March 31, 2008, maturing May 31, 2008 |
2,159 | 1,959 | 1,959 | |||||||||
$ | 12,569 | $ | 9,669 | $ | 1,959 | |||||||
In the second quarter of 2006, the Corporation established a $6 million line of credit with a correspondent bank. This line of credit, which is priced at the prime rate, will be utilized by the Corporation to infuse capital into the Bank in order to support the regulatory required 8% Tier 1 Capital and provide cash for holding company operations. This line of credit is secured by all of the shares of the Bank and matures May 31, 2008, with a provision for an automatic six-month extension to November 30, 2008. | ||
7. | LONG-TERM BORROWINGS | |
Long-term borrowings consist of the following at March 31, 2008, December 31, 2007 and March 31, 2007 (dollars in thousands): |
March 31, | December 31, | March 31, | ||||||||||
2008 | 2007 | 2007 | ||||||||||
Federal Home Loan Bank fixed rate advances at rates ranging from 4.98% to 5.16%
maturing in 2010 |
$ | 15,000 | $ | 15,000 | $ | 15,000 | ||||||
Federal Home
Loan Bank variable rate advances at rates ranging from 3.12% to 4.53% maturing in 2011 |
20,000 | 20,000 | 20,000 | |||||||||
Farmers Home Administration, fixed-rate note payable, maturing August 24, 2024
interest payable at 1% |
1,280 | 1,280 | 1,348 | |||||||||
$ | 36,280 | $ | 36,280 | $ | 36,348 | |||||||
The Federal Home Loan Bank borrowings are collateralized at March 31, 2008, by the following: a collateral agreement on the Corporations one to four family residential real estate loans with a book value of approximately $24.169 million; mortgage related and municipal securities with an amortized cost and estimated fair value of $22.074 million and $22.267 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 March 31, 2008. | ||
The U.S.D.A. Rural Development borrowing is collateralized by loans totaling $486,000 originated and held by the Corporations wholly owned subsidiary, First Rural Relending, an assignment of a demand deposit account in the amount of $968,000, and guaranteed by the Corporation. |
10.
8. | STOCK OPTION PLANS | |
A summary of stock option transactions for the three months ended March 31, 2008 and 2007 and the year ended December 31, 2007, is as follows: |
March 31, | December 31, | March 31, | ||||||||||
2008 | 2007 | 2007 | ||||||||||
Outstanding shares, at beginning of period |
446,417 | 446,417 | 446,417 | |||||||||
Granted during the period |
| | | |||||||||
Expired/forfeited during the period |
| | | |||||||||
Outstanding shares at end of period |
446,417 | 446,417 | 446,417 | |||||||||
Weighted average exercise price per share
at end of period |
$ | 12.29 | $ | 12.29 | $ | 12.29 | ||||||
Shares available for grant, at end of period |
18,488 | 18,488 | 18,488 | |||||||||
There were no options granted or exercised in the first quarter of 2008 or 2007. | ||
Following is a summary of the options outstanding and exercisable at March 31, 2008: |
Weighted | ||||||||||||||||
Average | Weighted | |||||||||||||||
Remaining | Average | |||||||||||||||
Exercise | Number of Shares | Contractual | Exercise | |||||||||||||
Price Range | Outstanding | Exercisable | Life-Years | Price | ||||||||||||
$9.16 |
12,500 | 5,000 | 7.8 | $ | 9.16 | |||||||||||
$9.75 |
257,152 | 120,861 | 6.7 | 9.75 | ||||||||||||
$10.65 |
72,500 | 14,500 | 8.8 | 10.65 | ||||||||||||
$11.50 |
40,000 | 8,000 | 7.5 | 11.50 | ||||||||||||
$12.00 |
60,000 | 12,000 | 7.2 | 12.00 | ||||||||||||
$156.00
$240.00 |
3,545 | 3,545 | 3.0 | 186.75 | ||||||||||||
$300.00
$400.00 |
720 | 720 | 1.3 | 345.00 | ||||||||||||
446,417 | 164,626 | 7.2 | $ | 12.29 | ||||||||||||
9. | 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 March 31, 2008, 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 March 31, 2008 had a net operating loss and tax credit carryforwards for tax purposes of approximately $34.2 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 $500,000 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.
9. | 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 $22 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. | ||
10. | FAS 157 FAIR VALUE MEASUREMENTS | |
The following tables present information about the Corporations assets and liabilities measured at fair value on a recurring basis at March 31, 2008, 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. |
Quoted Prices in Active | Significant Other | Significant | ||||||||||||||
Markets for Identical | Observable Inputs | Unobservable Inputs | Balance at | |||||||||||||
Assets (Level 1) | (Level 2) | (Level 3) | March 31, 2008 | |||||||||||||
Assets |
||||||||||||||||
Investment securities available for sale |
$ | 24,508 | $ | 73 | $ | | $ | 24,581 | ||||||||
Liabilities |
||||||||||||||||
None |
12.
10. | FAS 157 FAIR VALUE MEASUREMENTS (Continued) | |
The Corporation had no Level 3 assets or liabilities on a recurring basis as of December 31, 2007 or March 31, 2008. | ||
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 | the Period Ended | ||||||||||||||||
March 31, 2008 | (Level 1) | (Level 2) | (Level 3) | March 31, 2008 | ||||||||||||||||
Assets |
||||||||||||||||||||
Impaired loans accounted for under FAS 114 |
$ | | $ | | $ | | $ | 1,158 | $ | | ||||||||||
$ | | |||||||||||||||||||
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). | ||
Other assets, including bank owned life insurance, goodwill, intangible assets and other assets acquired in business combinations, are also subject to periodic impairment assessments under other accounting principles generally accepted in the United States of America. These assets are not considered financial instruments. Effective February 12, 2008, the FASB issued a staff position, FSP FAS 157-2, which delayed the applicability of FAS 157 to nonfinancial instruments. Accordingly, these assets have been omitted from the above disclosures. | ||
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. |
13.
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): |
March 31, | December 31, | March 31, | ||||||||||
2008 | 2007 | 2007 | ||||||||||
Commitments to extend credit: |
||||||||||||
Variable rate |
$ | 40,993 | $ | 43,903 | $ | 55,517 | ||||||
Fixed rate |
10,773 | 8,055 | 9,975 | |||||||||
Standby letters of credit Variable rate |
6,089 | 5,930 | 6,094 | |||||||||
Credit card commitments Fixed rate |
2,463 | 2,414 | 2,451 | |||||||||
$ | 60,318 | $ | 60,302 | $ | 74,037 | |||||||
14.
| 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. |
15.
16.
March 31, | Percent of | December 31, | Percent of | March 31, | Percent of | |||||||||||||||||||
2008 | Total | 2007 | Total | 2007 | Total | |||||||||||||||||||
Commercial real estate |
$ | 185,514 | 51.52 | % | $ | 171,695 | 48.35 | % | $ | 153,587 | 48.24 | % | ||||||||||||
Commercial, financial, and agricultural |
78,913 | 21.92 | 78,192 | 22.02 | 67,683 | 21.26 | ||||||||||||||||||
1-4 family residential real estate |
59,532 | 16.53 | 57,613 | 16.23 | 54,204 | 17.02 | ||||||||||||||||||
Consumer |
3,452 | .96 | 3,537 | 1.00 | 2,971 | .93 | ||||||||||||||||||
Construction |
||||||||||||||||||||||||
Commercial |
27,553 | 7.66 | 38,952 | 10.97 | 34,863 | 10.94 | ||||||||||||||||||
Consumer |
5,092 | 1.41 | 5,090 | 1.43 | 5,113 | 1.61 | ||||||||||||||||||
Total loans |
$ | 360,056 | 100.00 | % | $ | 355,079 | 100.00 | % | $ | 318,421 | 100.00 | % | ||||||||||||
March 31, 2008 | December 31, 2007 | March 31, 2007 | ||||||||||||||||||||||||||||||||||
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 |
$ | 43,167 | 14.78 | % | 108.92 | % | $ | 41,597 | 14.40 | % | 105.79 | % | $ | 44,155 | 17.24 | % | 147.52 | |||||||||||||||||||
Hospitality and tourism |
35,760 | 12.25 | 90.23 | 37,604 | 13.02 | 95.63 | 33,726 | 13.17 | 112.68 | |||||||||||||||||||||||||||
Real estate agents and
managers |
30,235 | 10.36 | 76.29 | 29,571 | 10.24 | 75.20 | 27,313 | 10.66 | 91.25 | |||||||||||||||||||||||||||
Commercial construction |
27,553 | 9.44 | 69.52 | 38,952 | 13.49 | 99.06 | 34,863 | 13.61 | 116.47 | |||||||||||||||||||||||||||
Other |
155,265 | 53.17 | 391.76 | % | 141,115 | 48.85 | 358.88 | % | 116,076 | 45.32 | 387.80 | |||||||||||||||||||||||||
Total Commercial Loans |
$ | 291,980 | 100.00 | % | $ | 288,839 | 100.00 | % | $ | 256,133 | 100.00 | % | ||||||||||||||||||||||||
17.
March 31, | December 31, | March 31, | ||||||||||
2008 | 2007 | 2007 | ||||||||||
Nonperforming Assets: |
||||||||||||
Nonaccrual loans |
$ | 3,381 | $ | 3,298 | $ | 4,142 | ||||||
Loans past due 90 days or more |
| 710 | 720 | |||||||||
Total nonperforming loans |
3,381 | 4,008 | 4,862 | |||||||||
Other real estate owned |
1,137 | 1,226 | 127 | |||||||||
Total nonperforming assets |
$ | 4,518 | $ | 5,234 | $ | 4,989 | ||||||
Nonperforming loans as a % of loans |
.94 | % | 1.13 | % | 1.53 | % | ||||||
Nonperforming assets as a % of assets |
1.08 | % | 1.28 | % | 1.33 | % | ||||||
Reserve for Loan Losses: |
||||||||||||
At period end |
$ | 3,924 | $ | 4,146 | $ | 4,975 | ||||||
As a % of loans |
1.09 | % | 1.17 | % | 1.56 | % | ||||||
As a % of nonperforming loans |
116.06 | % | 103.44 | % | 102.32 | % | ||||||
As a % of nonaccrual loans |
116.06 | % | 125.71 | % | 120.11 | % | ||||||
March 31, | December 31, | March 31, | ||||||||||
2008 | 2007 | 2007 | ||||||||||
Total loans, at period end |
$ | 360,056 | $ | 355,079 | $ | 318,421 | ||||||
Average loans for the year |
357,778 | 333,415 | 318,072 | |||||||||
Allowance for loan losses |
3,924 | 4,146 | 4,975 | |||||||||
Allowance to total loans at period end |
1.09 | % | 1.17 | % | 1.56 | % | ||||||
Net charge-offs during the period |
$ | 222 | $ | 1,260 | $ | 31 | ||||||
Net charge-offs to average loans |
.06 | % | .38 | % | .01 | % | ||||||
Net charge-offs to beginning allowance balance |
5.35 | % | 25.17 | % | .62 | % | ||||||
18.
Estimated | Esitmated | |||||||||||||||||||||||
Liquidation | (Deficiency) | Reserve | Net Surplus/ | |||||||||||||||||||||
Collateral Type | Balance | Originated | Value | Surplus | Allocation | (Exposure) | ||||||||||||||||||
(a) | (b) | ( c ) | (d) = ( c)-(a) | (e) | (f) = (d)+(e) | |||||||||||||||||||
Nonaccrual Loans |
||||||||||||||||||||||||
Cabins / Land (NLP) |
$ | 545 | Pre-recap | $ | 432 | $ | (113 | ) | $ | 120 | $ | 7 | ||||||||||||
1-4 Family (UP) |
147 | Pre-recap | 147 | | 8 | 8 | ||||||||||||||||||
Open End 1-4 Family Rev (UP) |
6 | Pre-recap | 6 | | | | ||||||||||||||||||
Land (NLP) |
36 | Pre-recap | 104 | 68 | | 68 | ||||||||||||||||||
Motel / Hotel (NLP) |
1,002 | Pre-recap | 449 | (553 | ) | 607 | 54 | |||||||||||||||||
1-4 Family (NLP) |
64 | Pre-recap | 56 | (8 | ) | 8 | | |||||||||||||||||
Business Liquor License (NLP) |
2 | Pre-recap | 6 | 4 | | 4 | ||||||||||||||||||
1-4 Family (UP) |
425 | Post recap | 339 | (86 | ) | 95 | 9 | |||||||||||||||||
Non-Farm/Non-Residential (UP) |
112 | Post recap | 127 | 15 | 1 | 16 | ||||||||||||||||||
Land Development / Condo (NLP) |
1,042 | Post recap | 1,080 | 38 | 300 | 338 | ||||||||||||||||||
Total nonaccrual loans |
3,381 | 2,746 | (635 | ) | 1,139 | 504 | ||||||||||||||||||
Other Real Estate |
||||||||||||||||||||||||
1-4 Family (UP) |
20 | Pre-recap | 20 | | | | ||||||||||||||||||
Cabins / Land (NLP) |
260 | Pre-recap | 260 | | | | ||||||||||||||||||
Equipment Storage Building (UP) |
270 | Post recap | 209 | (61 | ) | 90 | 29 | |||||||||||||||||
Land Development (NLP) |
510 | Post recap | 546 | 36 | | 36 | ||||||||||||||||||
Downtown Store Frontage / 2 / 1-4 Family (UP) |
77 | Post recap | 77 | | | | ||||||||||||||||||
Total other real estate owned |
1,137 | 1,112 | (25 | ) | 90 | 65 | ||||||||||||||||||
Total Pre-Recap Nonperforming Assets |
2,082 | 1,480 | (602 | ) | 743 | 141 | ||||||||||||||||||
Total Post-Recap Nonperforming Assets |
2,436 | 2,378 | (58 | ) | 486 | 428 | ||||||||||||||||||
Total Nonperforming assets |
$ | 4,518 | $ | 3,858 | $ | (660 | ) | $ | 1,229 | $ | 569 | |||||||||||||
UP | = Upper Peninsula | |
NLP | = Northern Lower Peninsula | |
SEM | = Southeast Michigan |
Estimated | Esitmated | |||||||||||||||||||||||
Liquidation | (Deficiency) | SBA | Reserve | Net Surplus/ | ||||||||||||||||||||
Collateral Type | Balance | Value | Surplus | Guarantee | Allocation | (Exposure) | ||||||||||||||||||
Pre-Recap |
||||||||||||||||||||||||
Northern Lower Peninsula (NLP) |
$ | 1,909 | $ | 1,307 | $ | (602 | ) | $ | | $ | 735 | $ | 133 | |||||||||||
Upper Peninsula (UP) |
173 | 173 | | | 8 | 8 | ||||||||||||||||||
Southeast Michigan (SEM) |
| | | | | | ||||||||||||||||||
Total Pre-Recap Nonperforming Assets |
2,082 | 1,480 | (602 | ) | | 743 | 141 | |||||||||||||||||
Post-Recap |
||||||||||||||||||||||||
Northern Lower Peninsula (NLP) |
1,552 | 1,626 | 74 | | 300 | 374 | ||||||||||||||||||
Upper Peninsula (UP) |
884 | 752 | (132 | ) | | 186 | 54 | |||||||||||||||||
Southeast Michigan (SEM) |
| | | | | | ||||||||||||||||||
Total Post-Recap Nonperforming Assets |
2,436 | 2,378 | (58 | ) | | 486 | 428 | |||||||||||||||||
Total Nonperforming Assets |
$ | 4,518 | $ | 3,858 | $ | (660 | ) | $ | | $ | 1,229 | $ | 569 | |||||||||||
19.
March 31, | December 31, | March 31, | ||||||||||
2008 | 2007 | 2007 | ||||||||||
Commercial, financial, and agricultural loans |
$ | 3,615 | $ | 3,808 | $ | 3,906 | ||||||
One to four family residential real estate loans |
25 | 22 | 29 | |||||||||
Consumer loans |
9 | 20 | | |||||||||
Unallocated and general reserves |
275 | 296 | 1,040 | |||||||||
Totals |
$ | 3,924 | $ | 4,146 | $ | 4,975 | ||||||
Three Months Ended | Year Ended | Three Months Ended | ||||||||||
March 31, 2008 | December 31, 2007 | March 31, 2007 | ||||||||||
Balance at beginning of period |
$ | 1,226 | $ | 26 | $ | 26 | ||||||
Other real estate transferred from
loans due to foreclosure |
16 | 1,218 | 109 | |||||||||
Other real estate sold/written down |
(105 | ) | (18 | ) | (8 | ) | ||||||
Balance at end of period |
$ | 1,137 | $ | 1,226 | $ | 127 | ||||||
20.
March 31, | December 31, | March 31, | ||||||||||||||||||||||
2008 | % of Total | 2007 | % of Total | 2007 | % of Total | |||||||||||||||||||
Non-interest-bearing |
$ | 26,876 | 8.24 | % | $ | 25,557 | 7.97 | % | $ | 23,416 | 7.69 | % | ||||||||||||
NOW and money market |
81,952 | 25.14 | 81,160 | 25.30 | 70,558 | 23.18 | ||||||||||||||||||
Savings |
11,530 | 3.54 | 12,485 | 3.89 | 13,488 | 4.43 | ||||||||||||||||||
Certificates of Deposit <$100,000 |
83,087 | 25.48 | 80,607 | 25.12 | 94,067 | 30.90 | ||||||||||||||||||
Total core deposits |
203,445 | 62.40 | 199,809 | 62.28 | 201,529 | 66.20 | ||||||||||||||||||
Certificates of Deposit >$100,000 |
22,010 | 6.75 | 22,355 | 6.97 | 24,475 | 8.04 | ||||||||||||||||||
Brokered CDs |
100,592 | 30.85 | 98,663 | 30.75 | 78,408 | 25.76 | ||||||||||||||||||
Total non-core deposits |
122,602 | 37.60 | 121,018 | 37.72 | 102,883 | 33.80 | ||||||||||||||||||
Total deposits |
$ | 326,047 | 100.00 | % | $ | 320,827 | 100.00 | % | $ | 304,412 | 100.00 | % | ||||||||||||
21.
2008-2007 | ||||||||||||||||||||||||||||||||||||||||||||
Average Balances | Average Rates | Interest | Income/ | Rate/ | ||||||||||||||||||||||||||||||||||||||||
March 31, | Increase/ | March 31, | March 31, | Expense | Volume | Rate | Volume | |||||||||||||||||||||||||||||||||||||
(dollars in thousands) | 2008 | 2007 | (Decrease) | 2008 | 2007 | 2008 | 2007 | Variance | Variance | Variance | Variance | |||||||||||||||||||||||||||||||||
Loans (1,2,3) |
$ | 357,778 | $ | 318,072 | $ | 39,706 | 7.04 | % | 8.28 | % | $ | 6,264 | $ | 6,491 | $ | (227 | ) | $ | 817 | $ | (976 | ) | (68 | ) | ||||||||||||||||||||
Taxable securities |
23,899 | 29,454 | (5,555 | ) | 4.48 | 4.14 | 266 | 301 | (35 | ) | (57 | ) | 24 | (2 | ) | |||||||||||||||||||||||||||||
Nontaxable securities (2) |
73 | | 73 | 5.51 | | 2 | | 2 | | | 2 | |||||||||||||||||||||||||||||||||
Federal funds sold |
5,360 | 10,465 | (5,105 | ) | 3.15 | 5.34 | 42 | 138 | (96 | ) | (68 | ) | (57 | ) | 29 | |||||||||||||||||||||||||||||
Other interest-earning assets |
4,688 | 4,961 | (273 | ) | 4.03 | 5.05 | 47 | 62 | (15 | ) | (3 | ) | (13 | ) | 1 | |||||||||||||||||||||||||||||
Total earning assets |
391,798 | 362,952 | 28,846 | 6.80 | 7.81 | 6,621 | 6,992 | (371 | ) | 689 | (1,022 | ) | (38 | ) | ||||||||||||||||||||||||||||||
Reserve for loan losses |
(4,079 | ) | (4,999 | ) | 920 | |||||||||||||||||||||||||||||||||||||||
Cash and due from banks |
6,201 | 5,846 | 355 | |||||||||||||||||||||||||||||||||||||||||
Intangible assets |
113 | 194 | (81 | ) | ||||||||||||||||||||||||||||||||||||||||
Other assets |
23,649 | 16,410 | 7,239 | |||||||||||||||||||||||||||||||||||||||||
Total assets |
$ | 417,682 | $ | 380,403 | $ | 37,279 | ||||||||||||||||||||||||||||||||||||||
NOW and money market deposits |
$ | 81,834 | $ | 72,192 | $ | 9,642 | 2.17 | 3.48 | 442 | 620 | (178 | ) | 83 | (235 | ) | (26 | ) | |||||||||||||||||||||||||||
Savings deposits |
12,026 | 13,280 | (1,254 | ) | .84 | 1.65 | 25 | 54 | (29 | ) | (5 | ) | (27 | ) | 3 | |||||||||||||||||||||||||||||
CDs <$100,000 |
82,546 | 92,020 | (9,474 | ) | 4.30 | 4.89 | 951 | 1,110 | (159 | ) | (115 | ) | (59 | ) | 15 | |||||||||||||||||||||||||||||
CDs >$100,000 |
23,151 | 23,882 | (731 | ) | 4.57 | 4.94 | 263 | 291 | (28 | ) | (9 | ) | (22 | ) | 3 | |||||||||||||||||||||||||||||
Brokered deposits |
110,024 | 84,773 | 25,251 | 5.05 | 5.49 | 1,384 | 1,147 | 237 | 345 | (93 | ) | (15 | ) | |||||||||||||||||||||||||||||||
Borrowings |
39,382 | 38,376 | 1,006 | 4.64 | 5.34 | 454 | 505 | (51 | ) | 13 | (67 | ) | 3 | |||||||||||||||||||||||||||||||
Total interest-bearing liabilities |
348,963 | 324,523 | 24,440 | 4.06 | 4.66 | 3,519 | 3,727 | (208 | ) | 312 | (503 | ) | (17 | ) | ||||||||||||||||||||||||||||||
Demand deposits |
26,435 | 23,473 | 2,962 | |||||||||||||||||||||||||||||||||||||||||
Other liabilities |
2,793 | 3,153 | (360 | ) | ||||||||||||||||||||||||||||||||||||||||
Shareholders equity |
39,491 | 29,254 | 10,237 | |||||||||||||||||||||||||||||||||||||||||
Total liabilities and
shareholders equity |
$ | 417,682 | $ | 380,403 | $ | 37,279 | ||||||||||||||||||||||||||||||||||||||
Rate spread |
2.74 | % | 3.15 | % | ||||||||||||||||||||||||||||||||||||||||
Net interest margin/revenue, tax
equivalent basis |
3.18 | % | 3.65 | % | $ | 3,102 | $ | 3,265 | $ | (163 | ) | $ | 377 | $ | (519 | ) | $ | (21 | ) | |||||||||||||||||||||||||
(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 34% tax rate. | |
(3) | Interest income on loans includes loan fees. |
22.
Three Months Ended | ||||||||||||||||
March 31, | ||||||||||||||||
Increase/(Decrease) | ||||||||||||||||
2008 | 2007 | Dollars | Percent | |||||||||||||
Service fees |
$ | 174 | $ | 161 | $ | 13 | 8.07 | % | ||||||||
Net gains on loan sales |
48 | 108 | (60 | ) | (55.56 | ) | ||||||||||
Proceeds from settlement of lawsuit |
| 470 | (470 | ) | (100.00 | ) | ||||||||||
Other |
23 | 174 | (151 | ) | (86.78 | ) | ||||||||||
Subtotal |
245 | 913 | (668 | ) | (73.17 | ) | ||||||||||
Net security gain (loss) |
65 | | 65 | 100.00 | ||||||||||||
Total noninterest income |
$ | 310 | $ | 913 | $ | (603 | ) | (66.05 | )% | |||||||
Three Months Ended | ||||||||||||||||
March 31, | ||||||||||||||||
Increase/(Decrease) | ||||||||||||||||
2008 | 2007 | Dollars | Percent | |||||||||||||
Salaries and employee benefits |
$ | 1,807 | $ | 1,738 | $ | 69 | 3.97 | % | ||||||||
Occupancy |
355 | 334 | 21 | 6.29 | ||||||||||||
Furniture and equipment |
178 | 157 | 21 | 13.38 | ||||||||||||
Data processing |
221 | 171 | 50 | 29.24 | ||||||||||||
Professional service fees |
||||||||||||||||
Accounting |
60 | 82 | (22 | ) | (26.83 | ) | ||||||||||
Legal |
38 | 15 | 23 | 153.33 | ||||||||||||
Consulting and other |
55 | 54 | 1 | 1.85 | ||||||||||||
Total professional service fees |
153 | 151 | 2 | 1.32 | ||||||||||||
Loan and deposit |
110 | 72 | 38 | 52.78 | ||||||||||||
Telephone |
45 | 58 | (13 | ) | (22.41 | ) | ||||||||||
Advertising |
60 | 92 | (32 | ) | (34.78 | ) | ||||||||||
Other |
262 | 283 | (21 | ) | (7.42 | ) | ||||||||||
Total other expense |
$ | 3,191 | $ | 3,056 | $ | 135 | 4.42 | % | ||||||||
23.
24.
25.
March 31, | December 31, | March 31, | ||||||||||
2008 | 2007 | 2007 | ||||||||||
Capital Structure |
||||||||||||
Shareholders equity |
$ | 39,633 | $ | 39,321 | $ | 29,932 | ||||||
Total capitalization |
$ | 39,633 | $ | 39,321 | $ | 29,932 | ||||||
Tangible capital |
$ | 39,529 | $ | 39,197 | $ | 29,756 | ||||||
Intangible Assets |
||||||||||||
Core deposit premium |
$ | 104 | $ | 124 | $ | 182 | ||||||
Other identifiable intangibles |
| | | |||||||||
Total intangibles |
$ | 104 | $ | 124 | $ | 182 | ||||||
Regulatory capital |
||||||||||||
Tier 1 capital: |
||||||||||||
Shareholders equity |
$ | 39,633 | $ | 39,321 | $ | 29,932 | ||||||
Net unrealized (gains) losses on
available for sale securities |
(212 | ) | (60 | ) | 109 | |||||||
Less: disallowed deferred tax asset |
(7,106 | ) | (6,990 | ) | | |||||||
Less: intangibles |
(104 | ) | (124 | ) | (182 | ) | ||||||
Total Tier 1 capital |
$ | 32,211 | $ | 32,147 | $ | 29,859 | ||||||
Tier 2 Capital: |
||||||||||||
Allowable reserve for loan losses |
$ | 3,924 | $ | 4,146 | $ | 4,087 | ||||||
Qualifying long-term debt |
| | | |||||||||
Total Tier 2 capital |
3,924 | 4,146 | 4,087 | |||||||||
Total capital |
$ | 36,135 | $ | 36,293 | $ | 33,946 | ||||||
Risk-adjusted assets |
$ | 364,243 | $ | 358,410 | $ | 326,101 | ||||||
Capital ratios: |
||||||||||||
Tier 1 Capital to average assets |
7.85 | % | 8.05 | % | 7.85 | % | ||||||
Tier 1 Capital to risk weighted assets |
8.84 | % | 8.97 | % | 9.16 | % | ||||||
Total Capital to risk weighted assets |
9.92 | % | 10.13 | % | 10.41 | % |
Tangible | Tier 1 | Tier 1 | Total | |||||||||||||||||
Equity to | Equity to | Capital to | Capital to | Capital to | ||||||||||||||||
Period-end | Period-end | Average | Risk Weighted | Risk Weighted | ||||||||||||||||
Assets | Assets | Assets | Assets | Assets | ||||||||||||||||
Regulatory minimum 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: |
||||||||||||||||||||
March 31, 2008 |
9.50 | % | 9.48 | % | 7.85 | % | 8.84 | % | 9.92 | % | ||||||||||
March 31, 2007 |
7.97 | % | 7.92 | % | 7.85 | % | 9.16 | % | 10.41 | % | ||||||||||
The Bank: |
||||||||||||||||||||
March 31, 2008 |
9.94 | % | 9.92 | % | 8.34 | % | 9.40 | % | 10.46 | % | ||||||||||
March 31, 2007 |
8.34 | % | 8.30 | % | 8.22 | % | 9.61 | % | 10.86 | % |
26.
27.
1-90 | 91 - 365 | >1-5 | Over 5 | |||||||||||||||||
Days | Days | Years | Years | Total | ||||||||||||||||
Interest-earning assets: |
||||||||||||||||||||
Loans |
$ | 247,011 | $ | 8,685 | $ | 30,701 | $ | 73,659 | $ | 360,056 | ||||||||||
Securities |
5 | | 23,957 | 619 | 24,581 | |||||||||||||||
Other |
1,950 | | | 3,794 | 5,744 | |||||||||||||||
Total interest-earning assets |
248,966 | 8,685 | 54,658 | 78,072 | 390,381 | |||||||||||||||
Interest-bearing obligations: |
||||||||||||||||||||
NOW, Money Market and Savings |
93,482 | | | | 93,482 | |||||||||||||||
Time deposits |
32,319 | 60,001 | 12,014 | 763 | 105,097 | |||||||||||||||
Brokered deposits |
30,297 | 70,295 | | | 100,592 | |||||||||||||||
Borrowings |
32,569 | | 15,000 | 1,280 | 48,849 | |||||||||||||||
Total interest-bearing obligations |
188,667 | 130,296 | 27,014 | 2,043 | 348,020 | |||||||||||||||
Gap |
$ | 60,299 | $ | (121,611 | ) | $ | 27,644 | $ | 76,029 | $ | 42,361 | |||||||||
Cumulative gap |
$ | 60,299 | $ | (61,312 | ) | $ | (33,668 | ) | $ | 42,361 | ||||||||||
(1) | Includes Federal Home Loan Bank Stock |
28.
29.
30.
31.
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. |
32.
MACKINAC FINANCIAL CORPORATION | ||||
(Registrant) |
||||
Date: May 15, 2008 | 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) |
33.