UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
|
|
|
þ
|
|
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
For the Quarterly period ended September 30, 2010
|
|
|
o
|
|
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
For the transition period from
to
Commission file number 000-24478.
DEARBORN BANCORP, INC.
(Exact name of registrant as specified in its charter)
|
|
|
Michigan
|
|
38-3073622
|
|
|
|
(State or other jurisdiction of
|
|
(I.R.S. Employer Identification No.)
|
incorporation or organization)
|
|
|
|
|
|
1360 Porter Street, Dearborn, MI
|
|
48124
|
|
|
|
(Address of principal executive office)
|
|
(Zip Code)
|
(313) 565-5700
(Registrants telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for
such shorter period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days.
Yes
þ
No
o
Indicate by check mark whether the registrant has submitted electronically and posted on its
corporate Website, if any, every Interactive Data File required to be submitted and posted
pursuant to Rule 405 of Regulation S-T (section 232.405 of this chapter) during the preceding 12
months (or for such shorter period that the registrant was required to submit and post such files.
Yes
o
No
o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer,
a non-accelerated filer or a smaller reporting company (as defined in rule 12b-2 of the 1934
Securities and Exchange Act).
|
|
|
|
|
|
|
Large accelerated filer
o
|
|
Accelerated filer
o
|
|
Non-accelerated filer
o
|
|
Smaller Reporting Company
þ
|
|
|
|
|
(Do not check if a smaller reporting company)
|
|
|
Indicate by check mark if the registrant is a shell company, as defined in Rule 12b-2 of the
Exchange Act.
Yes
o
No
þ
Indicate the number of shares outstanding for each of the issuers classes of common stock, as of July 31, 2010.
|
|
|
Class
|
|
Shares Outstanding
|
Common Stock
|
|
7,685,705
|
DEARBORN BANCORP, INC.
INDEX
|
|
|
|
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
4
|
|
|
|
|
|
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
6
|
|
|
|
|
|
|
|
|
|
7
|
|
|
|
|
|
|
|
|
|
9-28
|
|
|
|
|
|
|
|
|
|
29-48
|
|
|
|
|
|
|
|
|
|
49-52
|
|
|
|
|
|
|
|
|
|
53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pursuant to SEC rules and regulations, the following item(s) are
included with the Form 10-Q Report:
|
|
|
|
|
|
|
|
|
|
|
|
|
54
|
|
|
|
|
55
|
|
|
|
|
|
|
Pursuant to SEC rules and regulations, the following items are omitted
from this Form 10-Q as inapplicable or to which the answer is negative:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
56
|
|
EX-31.1
|
EX-31.2
|
EX-32.1
|
EX-32.2
|
2
Report of Independent Registered Public Accounting Firm
Audit Committee, Board of Directors and Stockholders
Dearborn Bancorp, Inc.
Dearborn, Michigan
We have reviewed the accompanying condensed consolidated balance sheets of Dearborn Bancorp, Inc.
as of September 30, 2010 and 2009 and the related condensed consolidated statements of operation
and comprehensive loss for the three-month and nine-month periods ended September 30, 2010 and
2009, and condensed consolidated statements of cash flows for the nine-month periods ended
September 30, 2010 and 2009. These interim financial statements are the responsibility of the
Corporations management.
We conducted our reviews in accordance with the standards of the Public Company Accounting
Oversight Board (United States). A review of interim financial information consists principally of
applying analytical procedures to financial data and making inquiries of persons responsible for
financial and accounting matters. It is substantially less in scope than an audit conducted in
accordance with the standards of the Public Company Accounting Oversight Board, the objective of
which is the expression of an opinion regarding the financial statements taken as a whole.
Accordingly, we do not express such an opinion.
Based on our reviews, we are not aware of any material modifications that should be made to the
condensed consolidated financial statements referred to above for them to be in conformity with
accounting principles generally accepted in the United States of America.
We have previously audited, in accordance with the standards of the Public Company Accounting
Oversight Board (United States), the consolidated balance sheet as of December 31, 2009 and the
related consolidated statements of operations, stockholders equity and cash flows for the year
then ended (not presented herein); and in our report dated March 31, 2010, we expressed an
unqualified opinion on those consolidated financial statements. In our opinion, the information
set forth in the accompanying condensed consolidated balance sheet as of December 31, 2009 is
fairly stated, in all material respects, in relation to the consolidated balance sheet from which
it has been derived.
BKD, LLP
Indianapolis, Indiana
November 15, 2010
3
PART I FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
DEARBORN BANCORP, INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars, in thousands)
|
|
9/30/2010
|
|
|
12/31/2009
|
|
|
9/30/2009
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks
|
|
$
|
7,136
|
|
|
$
|
7,803
|
|
|
$
|
17,330
|
|
Federal funds sold
|
|
|
56
|
|
|
|
156
|
|
|
|
6,206
|
|
Interest bearing deposits with banks
|
|
|
70,216
|
|
|
|
69,538
|
|
|
|
117,732
|
|
|
|
|
|
|
|
|
|
|
|
Total cash and cash equivalents
|
|
|
77,408
|
|
|
|
77,497
|
|
|
|
141,268
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage loans held for sale
|
|
|
572
|
|
|
|
1,129
|
|
|
|
1,449
|
|
Securities available for sale
|
|
|
46,372
|
|
|
|
45,964
|
|
|
|
13,547
|
|
Securities held to maturity
|
|
|
250
|
|
|
|
336
|
|
|
|
363
|
|
Federal Home Loan Bank stock
|
|
|
3,698
|
|
|
|
3,698
|
|
|
|
3,698
|
|
Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
|
760,683
|
|
|
|
833,136
|
|
|
|
862,664
|
|
Allowance for loan losses
|
|
|
(29,831
|
)
|
|
|
(35,125
|
)
|
|
|
(28,373
|
)
|
|
|
|
|
|
|
|
|
|
|
Net loans
|
|
|
730,852
|
|
|
|
798,011
|
|
|
|
834,291
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premises and equipment, net
|
|
|
19,415
|
|
|
|
20,194
|
|
|
|
20,477
|
|
Real estate owned
|
|
|
25,043
|
|
|
|
23,435
|
|
|
|
15,472
|
|
Accrued interest receivable
|
|
|
3,301
|
|
|
|
3,562
|
|
|
|
3,619
|
|
Other assets
|
|
|
9,820
|
|
|
|
12,660
|
|
|
|
8,153
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
916,731
|
|
|
$
|
986,486
|
|
|
$
|
1,042,337
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest bearing deposits
|
|
$
|
87,205
|
|
|
$
|
83,873
|
|
|
$
|
89,329
|
|
Interest bearing deposits
|
|
|
722,213
|
|
|
|
784,082
|
|
|
|
815,625
|
|
|
|
|
|
|
|
|
|
|
|
Total deposits
|
|
|
809,418
|
|
|
|
867,955
|
|
|
|
904,954
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities sold under agreements to repurchase
|
|
|
|
|
|
|
|
|
|
|
2,302
|
|
Federal Home Loan Bank advances
|
|
|
63,716
|
|
|
|
63,855
|
|
|
|
73,855
|
|
Accrued interest payable
|
|
|
972
|
|
|
|
1,046
|
|
|
|
956
|
|
Other liabilities
|
|
|
2,471
|
|
|
|
1,685
|
|
|
|
2,380
|
|
Subordinated debentures
|
|
|
10,000
|
|
|
|
10,000
|
|
|
|
10,000
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
886,577
|
|
|
|
944,541
|
|
|
|
994,447
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMMITMENT AND CONTINGENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock no par value 100,000,000 shares
authorized, 7,685,705 at 9/30/10, 7,687,470
shares at 12/31/09 and 7,687,470 shares at 9/30/09
|
|
|
131,929
|
|
|
|
131,929
|
|
|
|
131,898
|
|
Accumulated deficit
|
|
|
(101,626
|
)
|
|
|
(89,850
|
)
|
|
|
(84,043
|
)
|
Accumulated other comprehensive income (loss)
|
|
|
(149
|
)
|
|
|
(134
|
)
|
|
|
35
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders equity
|
|
|
30,154
|
|
|
|
41,945
|
|
|
|
47,890
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity
|
|
$
|
916,731
|
|
|
$
|
986,486
|
|
|
$
|
1,042,337
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated statements.
4
DEARBORN BANCORP, INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
(In thousands, except share data)
|
|
9/30/2010
|
|
|
9/30/2009
|
|
|
9/30/2010
|
|
|
9/30/2009
|
|
Interest income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on loans
|
|
$
|
11,328
|
|
|
$
|
13,135
|
|
|
$
|
34,642
|
|
|
$
|
40,231
|
|
Interest on securities, available for sale
|
|
|
276
|
|
|
|
33
|
|
|
|
601
|
|
|
|
467
|
|
Interest on deposits with banks
|
|
|
115
|
|
|
|
76
|
|
|
|
216
|
|
|
|
273
|
|
Interest on federal funds
|
|
|
|
|
|
|
2
|
|
|
|
1
|
|
|
|
14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest income
|
|
|
11,719
|
|
|
|
13,246
|
|
|
|
35,460
|
|
|
|
40,985
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on deposits
|
|
|
2,578
|
|
|
|
4,806
|
|
|
|
9,046
|
|
|
|
16,262
|
|
Interest on other borrowings
|
|
|
285
|
|
|
|
504
|
|
|
|
858
|
|
|
|
1,523
|
|
Interest on subordinated debentures
|
|
|
106
|
|
|
|
110
|
|
|
|
295
|
|
|
|
320
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest expense
|
|
|
2,969
|
|
|
|
5,420
|
|
|
|
10,199
|
|
|
|
18,105
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
8,750
|
|
|
|
7,826
|
|
|
|
25,261
|
|
|
|
22,880
|
|
Provision for loan losses
|
|
|
500
|
|
|
|
14,185
|
|
|
|
12,403
|
|
|
|
38,522
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (loss) after provision for loan losses
|
|
|
8,250
|
|
|
|
(6,359
|
)
|
|
|
12,858
|
|
|
|
(15,642
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges on deposit accounts
|
|
|
366
|
|
|
|
388
|
|
|
|
1,089
|
|
|
|
1,118
|
|
Fees for other services to customers
|
|
|
35
|
|
|
|
33
|
|
|
|
120
|
|
|
|
95
|
|
Gain on the sale of loans
|
|
|
54
|
|
|
|
37
|
|
|
|
178
|
|
|
|
253
|
|
Gain on the sale of securities
|
|
|
470
|
|
|
|
|
|
|
|
539
|
|
|
|
465
|
|
Other than temporary impairment on securities, held to maturity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portion of loss recognized in other comprehensive income
before taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net impairment losses recognized in earnings
|
|
|
|
|
|
|
(387
|
)
|
|
|
|
|
|
|
(387
|
)
|
Gain (loss) on the sale of real estate owned
|
|
|
(38
|
)
|
|
|
(154
|
)
|
|
|
(6
|
)
|
|
|
(157
|
)
|
Loss on the write-down of real estate owned
|
|
|
(960
|
)
|
|
|
(639
|
)
|
|
|
(5,309
|
)
|
|
|
(2,499
|
)
|
Write-down of other assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(100
|
)
|
Other income
|
|
|
91
|
|
|
|
122
|
|
|
|
271
|
|
|
|
369
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-interest income (loss)
|
|
|
18
|
|
|
|
(600
|
)
|
|
|
(3,118
|
)
|
|
|
(843
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits
|
|
|
3,050
|
|
|
|
3,159
|
|
|
|
9,247
|
|
|
|
9,657
|
|
Occupancy and equipment expense
|
|
|
857
|
|
|
|
903
|
|
|
|
2,488
|
|
|
|
2,753
|
|
Amortization of intangible expense
|
|
|
|
|
|
|
4,195
|
|
|
|
|
|
|
|
4,592
|
|
FDIC assessment
|
|
|
1,075
|
|
|
|
672
|
|
|
|
3,150
|
|
|
|
1,853
|
|
Advertising and marketing
|
|
|
42
|
|
|
|
48
|
|
|
|
102
|
|
|
|
177
|
|
Stationery and supplies
|
|
|
82
|
|
|
|
120
|
|
|
|
229
|
|
|
|
340
|
|
Professional services
|
|
|
490
|
|
|
|
234
|
|
|
|
962
|
|
|
|
598
|
|
Data processing
|
|
|
180
|
|
|
|
219
|
|
|
|
540
|
|
|
|
685
|
|
Defaulted loan expense
|
|
|
1,184
|
|
|
|
1,827
|
|
|
|
3,273
|
|
|
|
3,514
|
|
Other operating expenses
|
|
|
577
|
|
|
|
433
|
|
|
|
1,519
|
|
|
|
1,255
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-interest expense
|
|
|
7,537
|
|
|
|
11,810
|
|
|
|
21,510
|
|
|
|
25,424
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before federal income tax expense
|
|
|
731
|
|
|
|
(18,769
|
)
|
|
|
(11,770
|
)
|
|
|
(41,909
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
100
|
|
|
|
21,276
|
|
|
|
100
|
|
|
|
13,460
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
631
|
|
|
$
|
(40,045
|
)
|
|
$
|
(11,870
|
)
|
|
$
|
(55,369
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per share data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) basic
|
|
|
0.08
|
|
|
|
(5.24
|
)
|
|
|
(1.55
|
)
|
|
|
(7.24
|
)
|
Net income (loss) diluted
|
|
|
0.08
|
|
|
|
(5.24
|
)
|
|
|
(1.55
|
)
|
|
|
(7.24
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding basic
|
|
|
7,645,940
|
|
|
|
7,645,940
|
|
|
|
7,645,940
|
|
|
|
7,644,785
|
|
Weighted average number of shares outstanding diluted
|
|
|
7,645,940
|
|
|
|
7,645,940
|
|
|
|
7,645,940
|
|
|
|
7,644,785
|
|
The accompanying notes are an integral part of these condensed consolidated statements.
5
DEARBORN BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
(In thousands)
|
|
9/30/10
|
|
|
9/30/09
|
|
|
9/30/10
|
|
|
9/30/09
|
|
Net loss
|
|
$
|
631
|
|
|
$
|
(40,045
|
)
|
|
$
|
(11,870
|
)
|
|
$
|
(55,369
|
)
|
Other comprehensive income (loss) , net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gains on securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized holding gains (losses) arising during period
|
|
|
(941
|
)
|
|
|
424
|
|
|
|
(554
|
)
|
|
|
(333
|
)
|
Less: net unrealized loss on securities, held to
maturity which has been recognized in income
|
|
|
|
|
|
|
(387
|
)
|
|
|
|
|
|
|
(387
|
)
|
Less: reclassification adjustment for gains included
in net income
|
|
|
470
|
|
|
|
|
|
|
|
539
|
|
|
|
465
|
|
Tax effects
|
|
|
|
|
|
|
(11
|
)
|
|
|
|
|
|
|
88
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss)
|
|
|
(471
|
)
|
|
|
26
|
|
|
|
(15
|
)
|
|
|
(167
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss)
|
|
$
|
160
|
|
|
$
|
(40,019
|
)
|
|
$
|
(11,885
|
)
|
|
$
|
(55,536
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated statements.
6
DEARBORN BANCORP, INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
(In thousands)
|
|
9/30/2010
|
|
|
9/30/2009
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
Interest and fees received
|
|
$
|
35,721
|
|
|
$
|
40,865
|
|
Interest paid
|
|
|
(10,273
|
)
|
|
|
(18,844
|
)
|
Proceeds from sale of mortgages held for sale
|
|
|
16,190
|
|
|
|
26,150
|
|
Origination of mortgages held for sale
|
|
|
(15,455
|
)
|
|
|
(25,512
|
)
|
Taxes refunded
|
|
|
4,074
|
|
|
|
|
|
(Gain) loss on sale of real estate owned
|
|
|
6
|
|
|
|
32
|
|
Gain on sale of securities
|
|
|
(539
|
)
|
|
|
465
|
|
Cash paid to suppliers and employees
|
|
|
(18,568
|
)
|
|
|
(16,288
|
)
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
11,156
|
|
|
|
6,868
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
Sale of securities available for sale
|
|
|
52,116
|
|
|
|
49,661
|
|
Proceeds from calls, maturities and repayments of
of securities available for sale
|
|
|
2,908
|
|
|
|
52,067
|
|
Purchases of securities available for sale
|
|
|
(55,444
|
)
|
|
|
(32,777
|
)
|
Purchase of Federal Home Loan Bank stock
|
|
|
|
|
|
|
(84
|
)
|
(Increase) decrease in loans, net of payments received
|
|
|
44,803
|
|
|
|
33,336
|
|
Proceeds from the sale of real estate owned
|
|
|
3,036
|
|
|
|
4,165
|
|
Purchases of property and equipment
|
|
|
12
|
|
|
|
(206
|
)
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
47,431
|
|
|
|
106,162
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
Net decrease in non-interest bearing deposits
|
|
|
3,332
|
|
|
|
8,012
|
|
Net increase in interest bearing deposits
|
|
|
(61,869
|
)
|
|
|
(41,453
|
)
|
Increase (decrease) in other borrowings
|
|
|
|
|
|
|
(159
|
)
|
Repayments on Federal Home Loan Bank advances
|
|
|
(139
|
)
|
|
|
8,836
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities
|
|
|
(58,676
|
)
|
|
|
(24,764
|
)
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents
|
|
|
(89
|
)
|
|
|
88,266
|
|
Cash and cash equivalents at the beginning of year
|
|
|
77,497
|
|
|
|
53,002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
|
$
|
77,408
|
|
|
$
|
141,268
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated statements.
7
DEARBORN BANCORP, INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (Continued)
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
(In thousands)
|
|
9/30/2010
|
|
|
9/30/2009
|
|
Reconciliation of net loss to net cash provided by operating activities
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
($11,870
|
)
|
|
|
($55,369
|
)
|
Adjustments to reconcile net income to net cash
provided by operating activities
|
|
|
|
|
|
|
|
|
Provision for loan losses
|
|
|
12,403
|
|
|
|
38,522
|
|
Depreciation and amortization expense
|
|
|
767
|
|
|
|
1,001
|
|
Restricted stock award expense
|
|
|
47
|
|
|
|
61
|
|
Stock option expense
|
|
|
47
|
|
|
|
54
|
|
Accretion of discount on investment securities
|
|
|
(123
|
)
|
|
|
(54
|
)
|
Amortization of premium on investment securities
|
|
|
277
|
|
|
|
237
|
|
Impairment of investment securities
|
|
|
|
|
|
|
387
|
|
Write-down of real estate owned
|
|
|
5,309
|
|
|
|
2,499
|
|
Amortization of intangible assets
|
|
|
|
|
|
|
595
|
|
Impairment of intangible assets
|
|
|
|
|
|
|
3,997
|
|
Decrease in mortgages held for sale
|
|
|
557
|
|
|
|
385
|
|
(Increase) decrease in interest receivable
|
|
|
261
|
|
|
|
(120
|
)
|
Decrease in interest payable
|
|
|
(74
|
)
|
|
|
(739
|
)
|
Decrease in other assets
|
|
|
2,769
|
|
|
|
14,069
|
|
Increase in other liabilities
|
|
|
786
|
|
|
|
1,343
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
11,156
|
|
|
$
|
6,868
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental noncash disclosures:
|
|
|
|
|
|
|
|
|
Transfers from loans to real estate owned
|
|
$
|
9,953
|
|
|
$
|
12,511
|
|
The accompanying notes are an integral part of these condensed consolidated statements.
8
DEARBORN BANCORP, INC.
FORM 10-Q (continued)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
A.
|
|
Accounting and Reporting Policies
|
|
|
|
The condensed consolidated financial statements of Dearborn Bancorp, Inc. (the
Corporation) include the consolidation of its only subsidiary, Fidelity Bank (the
Bank). The accounting and reporting policies of the Corporation are in accordance with
accounting principles generally accepted in the United States of America and conform to
practice within the banking industry.
|
|
|
|
The condensed consolidated financial statements of the Corporation as of September 30, 2010
and 2009, and December 31, 2009 and for the three and nine month periods ended September
30, 2010 and 2009 reflect all adjustments, consisting of normal recurring items which are
in the opinion of management, necessary for a fair presentation of the results for the
interim period. The condensed consolidated balance sheet of the Corporation as of December
31, 2009 has been derived from the audited consolidated balance sheet as of that date. The
operating results for the three and nine month periods ended September 30, 2010 are not
necessarily indicative of results of operations for the entire year.
|
|
|
|
The condensed consolidated financial statements as of September 30, 2010 and 2009, and for
the three and nine month periods ended September 30, 2010 and 2009 included herein have
been prepared by the Corporation, without an audit, pursuant to the rules and regulations
of the Securities and Exchange Commission. Certain information and footnote disclosures
normally included in interim financial statements prepared in accordance with accounting
principles generally accepted in the United States of America have been condensed or
omitted pursuant to such rules and regulations. These financial statements should be read
in conjunction with the financial statements and notes thereon included in the
Corporations 2009 Annual Report on Form 10-K.
|
|
|
|
Certain of the Corporations accounting policies are important to the portrayal of the
Corporations financial condition, since they require management to make difficult, complex
or subjective judgments, some of which may relate to matters that are inherently uncertain.
Estimates associated with these policies are susceptible to material changes as a result
of changes in facts and circumstances. Facts and circumstances which could affect these
material judgments include, but without limitation, changes in interest rates, in the
performance of the economy or in the financial condition of borrowers.
Management believes that its critical accounting policies include determining the allowance
for loan losses and determining the fair value of securities and other financial
instruments and assessing other than temporary impairments of securities.
|
9
A.
|
|
Accounting and Reporting Policies (cont)
|
|
|
|
Income (Loss) Per Share
|
|
|
|
Basic income (loss) per share is net income (loss) divided by the weighted average number of
common shares outstanding during the period. Diluted income (loss) per share includes the
dilutive effect of additional potential common shares issuable under stock options. Income
(loss) per share is restated for all stock splits and dividends through the date of issue of
the financial statements.
|
|
|
|
Factors in the basic and diluted income (loss) per share calculation follow (in thousands,
except share and per share data):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
9/30/2010
|
|
|
9/30/2009
|
|
|
9/30/2010
|
|
|
9/30/2009
|
|
Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
631
|
|
|
$
|
(40,045
|
)
|
|
$
|
(11,870
|
)
|
|
$
|
(55,369
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares
|
|
|
7,645,940
|
|
|
|
7,645,940
|
|
|
|
7,645,940
|
|
|
|
7,644,785
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings (loss) per common share
|
|
$
|
0.08
|
|
|
$
|
(5.24
|
)
|
|
$
|
(1.55
|
)
|
|
$
|
(7.24
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
631
|
|
|
$
|
(40,045
|
)
|
|
$
|
(11,870
|
)
|
|
$
|
(55,369
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding
for basic earnings (loss) per common share
|
|
|
7,645,940
|
|
|
|
7,645,940
|
|
|
|
7,645,940
|
|
|
|
7,644,785
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Dilutive effects of assumed exercise of
stock options
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average shares and dilutive potential common shares
|
|
|
7,645,940
|
|
|
|
7,645,940
|
|
|
|
7,645,940
|
|
|
|
7,644,785
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dilutive earnings (loss) per common share
|
|
$
|
0.08
|
|
|
$
|
(5.24
|
)
|
|
$
|
(1.55
|
)
|
|
$
|
(7.24
|
)
|
|
|
|
Stock options for 549,342 and 542,511 shares of common stock were not considered in
computing diluted earnings per common share for the nine months ended September 30, 2010 and
2009, respectively, because they were antidilutive. All share and per share amounts have
been adjusted for stock dividends.
|
10
|
A.
|
|
Accounting and Reporting Policies (cont)
|
|
|
|
|
Current Accounting Developments
|
|
|
|
|
FASB ASU 2009-16, Transfers and Servicing (Topic 860); Accounting for Transfers of Financial
Assets
ASU 2009-16 requires more information about transfers of financial assets,
including securitization transactions, and where entities have continued exposure to the
risks related to transferred assets. The Corporation adopted ASU 2009-16 effective January
1, 2010 and adoption did not have a material effect on its financial position or results of
operations.
|
|
|
|
|
ASU No. 2010-06, Fair Value Measurements and Disclosures (Topic 820): Improving Disclosures
about Fair Value Measurements. ASU 2010-06 revises two disclosure requirements concerning
fair value measurements and clarifies two others. It requires separate presentation of
significant transfers into and out of Levels 1 and 2 of the fair value hierarchy and
disclosure of the reasons for such transfers. It will also require the presentation of
purchases, sales, issuances, and settlements within Level 3 on a gross basis rather than a
net basis. The amendments also clarify that disclosures should be disaggregated by class of
asset or liability and that disclosures about inputs and valuation techniques should be
provided for both recurring and non-recurring fair value measurements. The Companys
disclosures about fair value measurements are presented in Note E Disclosures About Fair
Value of Assets and Liabilities. These new disclosure requirements were effective for the
period ended March 31, 2010, except for the requirement concerning gross presentation of
Level 3 activity, which is effective for fiscal years beginning after December 15, 2010.
There was no significant effect to the Corporations financial statement disclosure upon
adoption of this ASU.
|
|
|
|
|
ASU No. 2010-09, Subsequent Events (Topic 855) Amendments to Certain Recognition and
Disclosure Requirements. ASU 2010-09 amends the subsequent events disclosure guidance.
The amendments include a definition of an SEC filer, requires an SEC filer or conduit bond
obligor to evaluate subsequent events through the date the financial statements are issued,
and removes the requirement for an SEC filer to disclose the date through which subsequent
events have been evaluated. ASU 2010-09 was effective upon issuance for us. The impact of
ASU 2010-09 on our disclosures is reflected in Subsequent Events footnote.
|
|
|
|
|
FASB ASU 2010-18 Effect of a Loan Modification When the Loan Is Part of a Pool That Is
Accounted for as a Single Asset. This Update clarifies that modifications of loans that are
accounted for within a pool under Subtopic 310-30, which provides guidance on accounting for
acquired loans that have evidence of credit deterioration upon acquisition, do not result in
the removal of those loans from the pool even if the modification would
otherwise be considered a troubled debt restructuring. An entity will continue to be
required to consider whether the pool of assets in which the loan is included is impaired if
expected cash flows for the pool change. The amendments do not affect the accounting for
loans under the scope of Subtopic 310-30 that are not accounted for within pools. Loans
accounted for individually under Subtopic 310-30 continue to be subject to the troubled debt
restructuring accounting provisions within Subtopic 310-40. The Corporation has adopted ASU
2010-18, but does not anticipate that its adoption will have an impact on its financial
statements.
|
11
|
A.
|
|
Accounting and Reporting Policies (cont)
|
|
|
|
|
ASU No. 2010-20, Receivables (Topic 310): Disclosures about the Credit Quality of Financing
Receivables and the Allowance for Credit Losses. ASU 2010-20 requires that more information
be disclosed about the credit quality of a companys loans and the allowance for loan losses
held against those loans. A company will need to disaggregate new and existing disclosure
based on how it develops its allowance for loan losses and how it manages credit exposures.
Existing disclosures to be presented on a disaggregated basis include a roll-forward of the
allowance for loan losses, the related recorded investment in such loans, the nonaccrual
status of loans, and impaired loans. Additional disclosure is also required about the
credit quality indicators of loans by class at the end of the reporting period, the aging of
past due loans, information about troubled debt restructurings, and significant purchases
and sales of loans during the reporting period by class.
|
|
|
|
|
For public companies, ASU 2010-20 requires certain disclosures as of the end of a reporting
period effective for periods ending on or after December 15, 2010. Other required
disclosures about activity that occurs during a reporting period are effective for periods
beginning on or after December 15, 2010. The Corporation anticipates that adoption of these
additional disclosures will not have a material effect on its financial position or results
of operations.
|
|
|
B.
|
|
Securities
|
|
|
|
|
The amortized cost and fair value of securities available for sale are as follows (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2010
|
|
|
|
|
|
|
|
Gross
|
|
|
Gross
|
|
|
|
|
|
|
Amortized
|
|
|
Unrealized
|
|
|
Unrealized
|
|
|
Fair
|
|
|
|
Cost
|
|
|
Gains
|
|
|
Losses
|
|
|
Value
|
|
US Government sponsored
agency securities
|
|
$
|
2,007
|
|
|
|
|
|
|
$
|
(4
|
)
|
|
$
|
2,003
|
|
Mortgage backed securities
|
|
|
44,514
|
|
|
|
104
|
|
|
|
(249
|
)
|
|
|
44,369
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
$
|
46,521
|
|
|
$
|
104
|
|
|
$
|
(253
|
)
|
|
$
|
46,372
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009
|
|
|
|
|
|
|
|
Gross
|
|
|
Gross
|
|
|
|
|
|
|
Amortized
|
|
|
Unrealized
|
|
|
Unrealized
|
|
|
Fair
|
|
|
|
Cost
|
|
|
Gains
|
|
|
Losses
|
|
|
Value
|
|
US Government sponsored
agency securities
|
|
$
|
12,759
|
|
|
$
|
20
|
|
|
$
|
(30
|
)
|
|
$
|
12,749
|
|
Corporate bonds
|
|
|
33,308
|
|
|
|
|
|
|
|
(197
|
)
|
|
|
33,111
|
|
Mortgage backed securities
|
|
|
101
|
|
|
|
3
|
|
|
|
|
|
|
|
104
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
$
|
46,168
|
|
|
$
|
23
|
|
|
$
|
(227
|
)
|
|
$
|
45,964
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12
|
|
The amortized cost and fair value of securities available for sale at September 30, 2010 by
contractual maturity are shown below (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
Amortized
|
|
|
Fair
|
|
|
|
Cost
|
|
|
Value
|
|
Due in one year through five years
|
|
$
|
2,007
|
|
|
$
|
2,003
|
|
Mortgage backed securities
|
|
|
44,514
|
|
|
|
44,369
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
$
|
46,521
|
|
|
$
|
46,372
|
|
|
|
|
|
|
|
|
|
|
The entire portfolio has a net unrealized loss of $149,000 at September 30, 2010,
compared to net unrealized loss of $204,000 at December 31, 2009.
|
|
|
|
Securities with unrealized losses at September 30, 2010 and December 31, 2009, aggregated by
investment category and length of time that individual securities have been in a continuous
unrealized loss position are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2010
|
|
Investment category
|
|
Less than one year
|
|
|
One year or more
|
|
|
Total
|
|
|
|
Fair
|
|
|
Unrealized
|
|
|
Fair
|
|
|
Unrealized
|
|
|
Fair
|
|
|
Unrealized
|
|
|
|
Value
|
|
|
Loss
|
|
|
Value
|
|
|
Loss
|
|
|
Value
|
|
|
Loss
|
|
US Government sponsored
entity securities
|
|
$
|
2,003
|
|
|
$
|
(4
|
)
|
|
$
|
|
|
|
$
|
|
|
|
$
|
2,003
|
|
|
$
|
(4
|
)
|
Mortgage backed securities
|
|
|
15,966
|
|
|
|
(249
|
)
|
|
|
|
|
|
|
|
|
|
|
15,966
|
|
|
|
(249
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total temporarily impaired
|
|
$
|
17,969
|
|
|
$
|
(253
|
)
|
|
$
|
|
|
|
$
|
|
|
|
$
|
17,969
|
|
|
$
|
(253
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009
|
|
Investment category
|
|
Less than one year
|
|
|
One year or more
|
|
|
Total
|
|
|
|
Fair
|
|
|
Unrealized
|
|
|
Fair
|
|
|
Unrealized
|
|
|
Fair
|
|
|
Unrealized
|
|
|
|
Value
|
|
|
Loss
|
|
|
Value
|
|
|
Loss
|
|
|
Value
|
|
|
Loss
|
|
US Government sponsored
entity securities
|
|
$
|
6,657
|
|
|
$
|
(30
|
)
|
|
$
|
|
|
|
$
|
|
|
|
$
|
6,657
|
|
|
$
|
(30
|
)
|
Corporate bonds
|
|
|
33,111
|
|
|
|
(197
|
)
|
|
|
|
|
|
|
|
|
|
|
33,111
|
|
|
|
(197
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total temporarily impaired
|
|
$
|
39,768
|
|
|
$
|
(227
|
)
|
|
$
|
|
|
|
$
|
|
|
|
$
|
39,768
|
|
|
$
|
(227
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13
|
|
Sales of available for sale securities for the three and nine months ended September 30,
2010 and 2009 are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended
|
|
|
For the nine months ended
|
|
|
|
9/30/2010
|
|
|
9/30/2009
|
|
|
9/30/2010
|
|
|
9/30/2009
|
|
Gross Gains
|
|
$
|
470
|
|
|
$
|
|
|
|
$
|
539
|
|
|
$
|
467
|
|
Gross Losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
Securities having a carrying value of $37,042,000 and $5,524,000 at September 30, 2010
and December 31, 2009, respectively, were pledged to secure clearing requirements and
borrowings.
|
|
|
|
The Corporation currently holds one single issuer trust preferred security that is
classified as securities held to maturity. The amortized cost and fair value of securities,
held to maturity are listed below (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2010
|
|
|
|
|
|
|
|
Gross
|
|
|
Gross
|
|
|
|
|
|
|
Amortized
|
|
|
Unrealized
|
|
|
Unrealized
|
|
|
Fair
|
|
|
|
Cost
|
|
|
Gains
|
|
|
Losses
|
|
|
Value
|
|
Trust preferred securities
|
|
$
|
250
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
250
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
$
|
250
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
250
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009
|
|
|
|
|
|
|
|
Gross
|
|
|
Gross
|
|
|
|
|
|
|
Amortized
|
|
|
Unrealized
|
|
|
Unrealized
|
|
|
Fair
|
|
|
|
Cost
|
|
|
Gains
|
|
|
Losses
|
|
|
Value
|
|
Trust preferred securities
|
|
$
|
336
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
336
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
$
|
336
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
336
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The contractual maturity of this security is over five years.
|
|
|
|
The single issuer trust preferred security was evaluated for other than temporary impairment
by determining the strength of the underlying issuer and its ability to make the contractual
principal and interest payments.
|
14
C.
|
|
Loans and Allowance for Loan Losses
|
|
|
Major categories of loans included in the loan portfolio are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
09/30/10
|
|
|
12/31/09
|
|
|
09/30/09
|
|
Consumer loans
|
|
$
|
27,391
|
|
|
$
|
29,386
|
|
|
$
|
30,028
|
|
Commercial, financial, & other
|
|
|
126,573
|
|
|
|
144,630
|
|
|
|
154,358
|
|
Land development loans residential property
|
|
|
26,668
|
|
|
|
38,472
|
|
|
|
44,997
|
|
Land development loans non- residential property
|
|
|
9,374
|
|
|
|
11,644
|
|
|
|
11,604
|
|
Commercial real estate construction residential property
|
|
|
11,407
|
|
|
|
13,287
|
|
|
|
15,042
|
|
Commercial real estate construction non-residential
property
|
|
|
17,370
|
|
|
|
20,061
|
|
|
|
20,445
|
|
Commercial real estate mortgages
|
|
|
501,059
|
|
|
|
531,156
|
|
|
|
539,200
|
|
Residential real estate mortgages
|
|
|
40,841
|
|
|
|
44,500
|
|
|
|
46,990
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
760,683
|
|
|
|
833,136
|
|
|
|
862,664
|
|
Allowance for loan losses
|
|
|
(29,831
|
)
|
|
|
(35,125
|
)
|
|
|
(28,373
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
730,852
|
|
|
$
|
798,011
|
|
|
$
|
834,291
|
|
|
|
|
|
|
|
|
|
|
|
The following is a summary of non-performing assets and problems loans (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
09/30/10
|
|
|
12/31/09
|
|
|
09/30/09
|
|
Troubled debt restructuring
|
|
$
|
39,714
|
|
|
$
|
59,420
|
|
|
$
|
46,025
|
|
Over 90 days past due and still accruing
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-accrual loans
|
|
|
72,286
|
|
|
|
49,341
|
|
|
|
58,866
|
|
|
|
|
|
|
|
|
|
|
|
Total non-performing loans
|
|
|
112,000
|
|
|
|
108,761
|
|
|
|
104,891
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate owned
|
|
|
21,452
|
|
|
|
23,435
|
|
|
|
11,684
|
|
Real estate in redemption
|
|
|
3,591
|
|
|
|
|
|
|
|
3,788
|
|
|
|
|
|
|
|
|
|
|
|
Other non-performing assets
|
|
|
25,043
|
|
|
|
23,435
|
|
|
|
15,472
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-performing assets
|
|
$
|
137,043
|
|
|
$
|
132,196
|
|
|
$
|
120,363
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The most significant proportion of the Banks non-performing loans continues to be in
the land development and commercial real estate construction segments of the Banks loan
portfolio. These loans comprise 9% of loans and 35% of non-accrual loans at September 30,
2010. Management has implemented a strategy to decrease the amount of
loans in these segments. These loans have decreased 22% during the first nine months of
2010, while the loan portfolio has declined by 9% during the same period.
|
15
C.
|
|
Loans and Allowance for Loan Losses (cont)
|
|
|
|
The distribution of non-accrual loans by loan type (in thousands) is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Number of
|
|
|
|
|
|
|
Loans
|
|
|
Balance
|
|
Consumer loans
|
|
|
17
|
|
|
$
|
900
|
|
Commercial, financial, & other
|
|
|
49
|
|
|
|
13,595
|
|
Land development loans residential property
|
|
|
17
|
|
|
|
15,597
|
|
Land development loans non-residential property
|
|
|
1
|
|
|
|
1,318
|
|
Commercial real estate construction residential property
|
|
|
10
|
|
|
|
8,621
|
|
Commercial real estate construction non-residential property
|
|
|
|
|
|
|
|
|
Commercial real estate mortgages
|
|
|
57
|
|
|
|
29,628
|
|
Residential real estate mortgages
|
|
|
17
|
|
|
|
2,627
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-accrual loans
|
|
|
168
|
|
|
$
|
72,286
|
|
|
|
|
|
|
|
|
|
|
The increase in non-accrual loans during the period was primarily due to the
downgrading of 81 loans to non-accrual status for $45,295,000 and partially offset by net
charge-offs of $17,697,000 and the transfer of 28 loans to other real estate for
$10,166,000. This increase was primarily due to the migration of previously identified
classified loans. These loans have been identified as impaired loans and have been charged
down to the value of the collateral or an appropriate reserve has been identified in the
allowance for loan loss. Loans transferred to non-accrual status during 2010 in the amount
of $37,880,000 were identified at December 31, 2009 as classified loans with reserves for
losses established accordingly. As these loans were identified as classified loans with
the appropriate risk allocation in the allowance for loan losses at December 31, 2009, the
migration of these loans to non-accrual status did not have a significant impact on the
allowance for loan losses. Loans transferred to non-accrual status during 2010 totaling
$7,415,000 were not identified as substandard at December 31, 2009 but have deteriorated
during the nine months ended September 30, 2010.
|
16
C.
|
|
Loans and Allowance for Loan Losses (cont)
|
|
|
|
The following is an analysis of the allowance for loan losses (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months
|
|
|
|
|
|
|
Nine Months
|
|
|
|
Ended
|
|
|
Year Ended
|
|
|
Ended
|
|
|
|
09/30/10
|
|
|
12/31/09
|
|
|
09/30/09
|
|
Balance, beginning of year
|
|
$
|
35,125
|
|
|
$
|
14,452
|
|
|
$
|
14,452
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charge-offs:
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer loans
|
|
|
635
|
|
|
|
1,154
|
|
|
|
718
|
|
Commercial, financial & other
|
|
|
3,756
|
|
|
|
4,878
|
|
|
|
3,616
|
|
Land development loans residential property
|
|
|
7,535
|
|
|
|
1,471
|
|
|
|
7,050
|
|
Land development loans non-residential property
|
|
|
300
|
|
|
|
1,981
|
|
|
|
3,999
|
|
Commercial real estate construction residential property
|
|
|
1,740
|
|
|
|
9,441
|
|
|
|
1,270
|
|
Commercial real estate construction non-residential
property
|
|
|
36
|
|
|
|
4,364
|
|
|
|
1,981
|
|
Commercial real estate mortgages
|
|
|
4,291
|
|
|
|
6,919
|
|
|
|
5,770
|
|
Residential real estate mortgages
|
|
|
232
|
|
|
|
701
|
|
|
|
691
|
|
Recoveries:
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer loans
|
|
|
47
|
|
|
|
176
|
|
|
|
171
|
|
Commercial, financial & other
|
|
|
113
|
|
|
|
339
|
|
|
|
247
|
|
Land development loans residential property
|
|
|
39
|
|
|
|
107
|
|
|
|
42
|
|
Commercial real estate construction residential property
|
|
|
1
|
|
|
|
|
|
|
|
|
|
Commercial real estate mortgages
|
|
|
555
|
|
|
|
61
|
|
|
|
27
|
|
Residential real estate mortgages
|
|
|
73
|
|
|
|
36
|
|
|
|
7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charge-offs (recoveries)
|
|
|
17,697
|
|
|
|
30,190
|
|
|
|
24,601
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses
|
|
|
12,403
|
|
|
|
50,863
|
|
|
|
38,522
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, end of period
|
|
$
|
29,831
|
|
|
$
|
35,125
|
|
|
$
|
28,373
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance to total loans
|
|
|
3.92
|
%
|
|
|
4.22
|
%
|
|
|
3.29
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance to nonperforming assets
|
|
|
21.77
|
%
|
|
|
26.57
|
%
|
|
|
23.57
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charge-offs to average loans
|
|
|
2.21
|
%
|
|
|
3.40
|
%
|
|
|
2.74
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
The Bank recorded net charge-offs of $17,697,000 during the nine months ended September
30, 2010. Specific allocations of $4,058,000 were recorded on these loans at December 31,
2009. These specific allocations were assigned as of December 31, 2009 based on information
that was received in early in the first quarter of 2010 but where deterioration of the
credits related to events that occurred in 2009. Accordingly, the
provision for loan losses related to the charge-off of these loans was recorded during the
fourth quarter of 2009. Additionally, net charge-offs of $3,667,000 were due to a change in
the methodology relating to the valuation of residential building lots. This change was
related to the evaluation of appraisals of this type of collateral, where the appraised
value of developed residential building lots was required to be discounted based on the
absorption factor associated with the collateral. The remaining charge-offs of $9,972,000
were due to the further deterioration of credits during 2010 and updated appraisals received
during 2010. The reserves established for classified loans are based on the information
currently available to the Corporation. However, in these challenging economic conditions,
information could become known in the future that could materially alter our estimate.
|
17
C.
|
|
Loans and Allowance for Loan Losses (cont)
|
|
|
|
A primary factor in the continued decline in the underlying value of our collateral and the
decision to recognize these charge-offs was the continuing decline during the first nine
months of 2010 in the economic environment in Southeastern Michigan. This decline in
economic conditions is heavily impacted by conditions and events that impacted the
automotive industry during 2009 and continues to impact the local economy. These conditions
have had a negative impact on the residential real estate and commercial real estate markets
in the Banks market area and these loans represent 80% of the Banks loan portfolio. These
conditions have led to an increase in the Banks classified assets during 2010. Management
has recognized this trend in our analysis of the allowance for loan losses at September 30,
2010. The allowance for loan losses was based upon managements assessment of relevant
factors, including loan growth, types and amounts of non-performing loans, historical and
anticipated loss experience on such types of loans, and current economic conditions. If
collateral values continue to decline, additions to the allowance for loan losses will be
required and will have an adverse effect on the Corporations earnings through increases to
the provision for loan losses.
|
|
|
|
The aggregate balance in impaired loans are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
09/30/10
|
|
|
12/31/09
|
|
|
09/30/09
|
|
Impaired loans with no allocated allowance for loan
losses
|
|
$
|
71,136
|
|
|
$
|
83,226
|
|
|
$
|
114,226
|
|
Impaired loans with allocated allowance for loan losses
|
|
|
42,394
|
|
|
|
43,553
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
113,530
|
|
|
$
|
126,779
|
|
|
$
|
114,226
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount of the allowance for loan loss allocated
|
|
$
|
9,976
|
|
|
$
|
10,715
|
|
|
$
|
|
|
|
|
These loans have been evaluated under impairment standards and have been either
charged down to the collateral value or the collateral value exceeds the loan balance.
|
|
D.
|
|
Incentive Stock Plans
|
|
|
|
Incentive stock awards have been granted to officers and employees under two Incentive Stock
Plans. The first plan is the 1994 Stock Option Plan. Options to buy common stock have been
granted to officers and employees under the 1994 Stock Option Plan, which
provides for issue of up to 738,729 shares. Exercise price is the market price at date of
grant. The maximum option term is ten years, and options vest fully after six months from
the date of grant.
|
|
|
|
There were 29,391 shares forfeited during the nine months ended September 30, 2010. There
were no options exercised during the nine months ended September 30, 2010. For the options
outstanding at September 30, 2010, the range of exercise prices was $4.94 to $14.65 per
share with a weighted-average remaining contractual term of 1.4 years. At September 30,
2010, options for 331,010 shares were exercisable at weighted average exercise price of
$8.97 per share. There was no intrinsic value at September 30, 2010.
|
18
D.
|
|
Incentive Stock Plans (cont)
|
|
|
|
During 2005, the Corporation initiated the 2005 Long-Term Incentive Plan. Under this plan,
up to 347,248 shares may be granted to officers and employees of the Bank. This plan
provides that stock awards may take the form of any combination of options, restricted
shares, restricted share units or performance awards.
|
|
|
|
The administration of the plan, including the granting of awards and the nature of those
awards is determined by the Corporations Compensation Committee. The Corporations Board
of Directors approved grants of stock options and restricted stock in 2005, 2006 and 2008.
The awards have a term of ten years and typically vest fully three years from the grant
date. In order for vesting to occur with some grants, the Corporation must meet certain
performance criteria over the vesting period. The expected compensation cost of the 2005
plan is being calculated assuming the Corporations attainment of target performance goals
over the vesting period of the awards. The actual cost of these awards could range from
zero to 100% of the currently recorded compensation cost, depending on the Corporations
actual performance. The awards granted in 2005 and 2006 did have such performance criteria.
The awards granted in 2008 did not have performance criteria.
|
|
|
|
Stock Options Granted Stock options were awarded to officers in 2005, 2006 and 2008. The
incentive stock options were granted with exercise prices equal to market prices on the day
of grant. At September 30, 2010, there were stock options outstanding for 170,846 shares
with a weighted average exercise price of $5.46 per share.
|
|
|
|
The Corporation recognized stock option compensation expense of $47,000 and $54,000 during
the nine months ended September 30, 2010 and 2009, respectively. Compensation cost of
$62,000 and $26,000 is expected to be recognized during 2010 and 2011, respectively.
|
|
|
|
Restricted Stock Grants Restricted stock was awarded to officers in 2005, 2006 and 2008.
The restricted stock is eligible to vest three years from grant date. Upon full vesting,
restricted shares are transferred to common shares. At September 30, 2010, there were
39,765 shares of restricted stock outstanding.
|
|
|
|
The Corporation recognized restricted stock compensation expense of $47,000 and $61,000,
respectively during the nine months ended September 30, 2010 and 2009,
respectively. Compensation cost of $62,000 and $26,000 is expected to be recognized during
2010 and 2011, respectively.
|
E.
|
|
Fair Value of Assets and Liabilities
|
|
|
|
The Corporation has adopted fair value guidance which defines fair value, establishes a
framework for measuring fair value and expands disclosures about fair value measurements.
|
|
|
|
Fair value is defined as the price that would be received to sell an asset or paid to
transfer a liability in an orderly transaction between market participants at the
measurement date.
|
19
E.
|
|
Fair Value of Assets and Liabilities ( cont)
|
|
|
|
A fair value hierarchy was also established which requires an entity to maximize the use of
observable inputs when measuring fair value. The standard describes three levels of inputs
that may be used to measure fair value:
|
|
Level 1
|
|
Quoted prices in active markets for identical assets or liabilities.
|
|
|
Level 2
|
|
Observable inputs other than Level 1 prices, such as quoted prices for
similar assets or liabilities; quoted prices in markets that are not active; or other
inputs that are observable or can be corroborated by observable market data for
substantially the full term of the assets or liabilities. Observable inputs may
include available credit information and bond terms and conditions of similar
securities, market spreads, cash flow analysis and market concensus prepayment speeds.
|
|
|
|
|
Level 2 securities include U.S. agency and U.S. government sponsored
enterprise mortgage-backed securities. Level 2 securities are valued by a third
party pricing service commonly used in the banking industry utilizing observable
inputs. The pricing provider utilizes evaluated pricing models that vary based
on asset class. These models incorporate available market information including
quoted prices of securities with similar characteristics and, because many
fixed-income securities do not trade on a daily basis, apply available
information through processes such as benchmark curves, benchmarking of like
securities, sector grouping and matrix pricing. In addition, model processes,
such as an option adjusted spread model is used to develop prepayment and
interest rate scenarios for securities with prepayment features.
|
|
|
Level 3
|
|
Unobservable inputs that are supported by little or no market activity and that
are significant to the fair value of the assets or liabilities.
|
|
|
Following is a description of the valuation methodologies used for instruments measured at
fair value on a recurring basis and recognized in the accompanying balance sheet, as well as
the general classification of such instruments pursuant to our valuation hierarchy.
|
|
|
Securities available for sale
|
|
|
|
Fair values of securities, available for sale are estimated by a third party using inputs
that are observable or that can be corroborated by observable market data and, therefore,
are classified within Level 2 of the valuation hierarchy.
|
|
|
|
The following table presents the fair value measurements of the Corporations assets and
liabilities recognized in the accompanying balance sheet measured at fair value on a
recurring basis and the level within the ASC 820 fair value hierarchy in which the fair
value measurements fall at September 30, 2010 and December 31, 2009 (in thousands):
|
20
E.
|
|
Fair Value of Assets and Liabilities ( cont)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quoted Prices in
|
|
|
Significant Other
|
|
|
Significant
|
|
|
|
|
|
|
|
Active Markets for
|
|
|
Observable
|
|
|
Unobservable
|
|
|
|
Fair
|
|
|
Identical Assets
|
|
|
Inputs
|
|
|
Inputs
|
|
At 9/30/2010
|
|
Value
|
|
|
(Level 1)
|
|
|
(Level 2)
|
|
|
(Level 3)
|
|
US Government sponsored agency
securities
|
|
$
|
2,003
|
|
|
$
|
|
|
|
$
|
2,003
|
|
|
$
|
|
|
Mortgage backed securities
|
|
|
44,369
|
|
|
|
|
|
|
|
44,369
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total securities, available for sale
|
|
$
|
46,372
|
|
|
$
|
|
|
|
$
|
46,372
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quoted Prices in
|
|
|
Significant Other
|
|
|
Significant
|
|
|
|
|
|
|
|
Active Markets for
|
|
|
Observable
|
|
|
Unobservable
|
|
|
|
Fair
|
|
|
Identical Assets
|
|
|
Inputs
|
|
|
Inputs
|
|
At 12/31/2009
|
|
Value
|
|
|
(Level 1)
|
|
|
(Level 2)
|
|
|
(Level 3)
|
|
US Government sponsored agency
securities
|
|
$
|
12,749
|
|
|
$
|
|
|
|
$
|
12,749
|
|
|
$
|
|
|
Corporate bonds
|
|
|
33,111
|
|
|
|
|
|
|
|
33,111
|
|
|
|
|
|
Mortgage backed securities
|
|
|
104
|
|
|
|
|
|
|
|
104
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total securities, available for sale
|
|
$
|
45,964
|
|
|
$
|
|
|
|
$
|
45,964
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans and other real estate owned
|
|
|
|
Fair value adjustments for impaired and non-accrual loans typically occur when there is
evidence of impairment. Loans are designated as impaired when, in the judgment of
management based on current information and events, it is probable that all amounts due
according to the contractual terms of the loan agreement will not be collected. The
measurement of loss associated with impaired loans can be based on either the observable
market price of the loan or the fair value of the collateral. The Company measures fair
value based on the value of the collateral securing the loans. Collateral may be in the form
of real estate or personal property including equipment and inventory. The value of the
collateral is determined based on internal estimates as well as third party appraisals or
non-binding broker quotes. These measurements were classified as Level 3. The fair value of
the Corporations other real estate owned is determined using Level 3 inputs, which include
current and prior appraisals and estimated costs to sell.
|
|
|
|
The following table presents the fair value measurements of the Corporations assets and
liabilities recognized in the accompanying balance sheet measured at fair value on a
non-recurring basis and the level within the fair value hierarchy in which the fair value
measurements fall at September 30, 2010 and December 31, 2009 (in thousands):
|
21
E.
|
|
Fair Value of Assets and Liabilities ( cont)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quoted Prices in
|
|
|
Significant Other
|
|
|
Significant
|
|
|
|
|
|
|
|
Active Markets for
|
|
|
Observable
|
|
|
Unobservable
|
|
|
|
|
|
|
|
Identical Assets
|
|
|
Inputs
|
|
|
Inputs
|
|
At 9/30/2010
|
|
Fair Value
|
|
|
(Level 1)
|
|
|
(Level 2)
|
|
|
(Level 3)
|
|
Impaired loans
(collateral
dependent)
|
|
$
|
63,676
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
63,676
|
|
Other real estate
|
|
$
|
13,264
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
13,264
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quoted Prices in
|
|
|
Significant Other
|
|
|
Significant
|
|
|
|
|
|
|
|
Active Markets for
|
|
|
Observable
|
|
|
Unobservable
|
|
|
|
|
|
|
|
Identical Assets
|
|
|
Inputs
|
|
|
Inputs
|
|
At 12/31/2009
|
|
Fair Value
|
|
|
(Level 1)
|
|
|
(Level 2)
|
|
|
(Level 3)
|
|
Impaired loans
(collateral
dependent)
|
|
$
|
60,905
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
60,905
|
|
Other real estate
|
|
$
|
7,601
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
7,601
|
|
|
|
The carrying amounts and estimated fair value of principal financial assets and
liabilities were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2010
|
|
|
At December 31, 2009
|
|
|
|
Carrying
|
|
|
Fair
|
|
|
Carrying
|
|
|
Fair
|
|
|
|
Amount
|
|
|
Value
|
|
|
Amount
|
|
|
Value
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
77,408
|
|
|
$
|
77,408
|
|
|
$
|
77,497
|
|
|
$
|
77,497
|
|
Mortgage loans held for sale
|
|
|
572
|
|
|
|
581
|
|
|
|
1,129
|
|
|
|
1,146
|
|
Securities available for sale
|
|
|
46,372
|
|
|
|
46,372
|
|
|
|
45,964
|
|
|
|
45,964
|
|
Securities held to maturity
|
|
|
250
|
|
|
|
250
|
|
|
|
336
|
|
|
|
336
|
|
Federal Home Loan Bank Stock
|
|
|
3,698
|
|
|
|
3,698
|
|
|
|
3,698
|
|
|
|
3,698
|
|
Loans, net
|
|
|
760,683
|
|
|
|
757,676
|
|
|
|
833,136
|
|
|
|
829,122
|
|
Accrued interest receivable
|
|
|
3,301
|
|
|
|
3,181
|
|
|
|
3,562
|
|
|
|
3,562
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
809,418
|
|
|
|
811,006
|
|
|
|
867,955
|
|
|
|
871,177
|
|
Federal Home Loan Bank
advances
|
|
|
63,716
|
|
|
|
64,251
|
|
|
|
63,855
|
|
|
|
64,275
|
|
Subordinated debentures
|
|
|
10,000
|
|
|
|
4,801
|
|
|
|
10,000
|
|
|
|
4,081
|
|
Accrued interest payable
|
|
|
972
|
|
|
|
941
|
|
|
|
1,046
|
|
|
|
1,046
|
|
22
E.
|
|
Fair Value of Assets and Liabilities ( cont)
|
|
|
Fair Value of Financial Instruments
|
|
|
The following methods and assumptions were used by the Corporation in estimating its fair
value disclosure for financial instruments:
|
|
|
Cash and Cash Equivalents, Securities Sold Under Agreements to Repurchase,
Interest-bearing Deposits and Federal Home Loan Bank Stock
|
|
|
The carrying amount approximates fair value.
|
|
|
Held-to-maturity Securities
|
|
|
Fair value is based on quoted market prices, if available. If a quoted market price is not
available, fair value is estimated using quoted market prices for similar securities.
|
|
|
Fair value is based upon the quoted price for the sale of those loans.
|
|
|
The fair value of loans is estimated by discounting the future cash flows using the market
rates at which similar loans would be made to borrowers with similar credit ratings and for
the same remaining maturities. Loans with similar characteristics were aggregated for
purposes of the calculations. The carrying amount of accrued interest approximates its fair
value.
|
|
|
Deposits include demand deposits, savings accounts, NOW accounts and certain money market
deposits. The carrying amount approximates fair value. The fair value of fixed-maturity
time deposits is estimated using a discounted cash flow calculation that applies the rates
currently offered for deposits of similar remaining maturities.
|
|
|
Interest Receivable and Interest Payable
|
|
|
The carrying amount approximates fair value.
|
|
|
Federal Home Loan Bank Advances
|
|
|
Rates currently available to the Corporation for debt with similar terms and remaining
maturities are used to estimate the fair value of existing debt. Fair value of long-term
debt is based on quoted market prices or dealer quotes for the identical liability when
traded as an asset in an active market. If a quoted market price is not available, an
expected present value technique is used to estimate fair value.
|
23
E.
|
|
Fair Value of Assets and Liabilities ( cont)
|
|
|
Rates currently available to the Corporation for debt with similar terms and remaining
maturities are used to estimate the fair value of existing debt.
|
|
|
Commitments to Originate Loans, Forward Sale Commitments, Letters of Credit and Lines of
Credit
|
|
|
The fair value of commitments to originate loans is estimated using the fees currently
charged to enter into similar agreements, taking into account the remaining terms of the
agreements and the present creditworthiness of the counterparties. For fixed-rate loan
commitments, fair value also considers the difference between current levels of interest
rates and the committed rates. The fair value of forward sale commitments is estimated
based on current market prices for loans of similar terms and credit quality. The fair
values of letters of credit and lines of credit are based on fees currently charged for
similar agreements or on the estimated cost to terminate or otherwise settle the obligations
with the counterparties at the reporting date. The fair value of such arrangements are not
considered material to this presentation.
|
F.
|
|
Capital and Operating Matters
|
|
|
Stockholders equity at September 30, 2010 was $30,154,000 compared to $41,945,000 as of
December 31, 2009, a decrease of $11,791,000 or 28%. The decrease was due to the net loss
during the period.
|
|
|
Based on the respective regulatory capital ratios, the Bank is considered to be
undercapitalized at September 30, 2010 and December 31, 2009.
|
24
F.
|
|
Capital and Operating Matters (cont)
|
|
|
The following is a presentation of the Corporations and Banks regulatory capital ratios
(in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minimum
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
To Be Well Capitalized
|
|
|
|
|
|
|
|
|
|
|
|
Minimum for Capital
|
|
|
Under Prompt Corrective
|
|
|
|
Actual
|
|
|
Adequacy Purposes
|
|
|
Action Provisions
|
|
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio
|
|
As of September 30, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital
(to risk weighted
assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
|
50,263
|
|
|
|
6.45
|
%
|
|
|
62,305
|
|
|
|
8.00
|
%
|
|
|
N/A
|
|
|
|
N/A
|
|
Bank
|
|
|
48,781
|
|
|
|
6.28
|
%
|
|
|
62,155
|
|
|
|
8.00
|
%
|
|
|
77,694
|
|
|
|
10.00
|
%
|
Tier 1 capital
(to risk weighted
assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
|
40,303
|
|
|
|
5.17
|
%
|
|
|
31,153
|
|
|
|
4.00
|
%
|
|
|
N/A
|
|
|
|
N/A
|
|
Bank
|
|
|
38,821
|
|
|
|
5.00
|
%
|
|
|
31,078
|
|
|
|
4.00
|
%
|
|
|
46,617
|
|
|
|
6.00
|
%
|
Tier 1 capital
(to average assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
|
40,303
|
|
|
|
4.35
|
%
|
|
|
37,041
|
|
|
|
4.00
|
%
|
|
|
N/A
|
|
|
|
N/A
|
|
Bank
|
|
|
38,821
|
|
|
|
4.20
|
%
|
|
|
36,965
|
|
|
|
4.00
|
%
|
|
|
46,206
|
|
|
|
5.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital
(to risk weighted
assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
|
63,043
|
|
|
|
7.39
|
%
|
|
|
68,264
|
|
|
|
8.00
|
%
|
|
|
N/A
|
|
|
|
N/A
|
|
Bank
|
|
|
61,169
|
|
|
|
7.19
|
%
|
|
|
68,105
|
|
|
|
8.00
|
%
|
|
|
85,132
|
|
|
|
10.00
|
%
|
Tier 1 capital
(to risk weighted
assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
|
52,080
|
|
|
|
6.10
|
%
|
|
|
34,132
|
|
|
|
4.00
|
%
|
|
|
N/A
|
|
|
|
N/A
|
|
Bank
|
|
|
50,225
|
|
|
|
5.90
|
%
|
|
|
34,053
|
|
|
|
4.00
|
%
|
|
|
51,079
|
|
|
|
6.00
|
%
|
Tier 1 capital
(to average assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
|
52,080
|
|
|
|
4.98
|
%
|
|
|
41,838
|
|
|
|
4.00
|
%
|
|
|
N/A
|
|
|
|
N/A
|
|
Bank
|
|
|
50,225
|
|
|
|
4.81
|
%
|
|
|
41,776
|
|
|
|
4.00
|
%
|
|
|
52,220
|
|
|
|
5.00
|
%
|
|
|
The capital ratios disclosed in the middle column of the table above are minimum
requirements. Due to our financial condition, the Bank entered into a formal enforcement
action (Consent Order) with the Federal Deposit Insurance Corporation (FDIC) and
the Office of Financial and Insurance Regulation for the State of Michigan (OFIR)
which conveys specific actions needed to address certain findings from their
examination and to address our current financial condition.
|
25
|
F.
|
|
Capital and Operating Matters (cont)
|
|
|
Applicable federal prompt corrective action regulations provide five classifications,
including well capitalized, adequately capitalized, undercapitalized, significantly
undercapitalized, and critically undercapitalized. Based on its regulatory capital ratios,
the Bank is undercapitalized at September 30, 2010. Undercapitalized institutions are
subject to close monitoring by their federal bank regulator, restrictions on asset growth
and expansion, and other significantly greater regulatory restrictions than apply to
well-capitalized or adequately capitalized institutions.
|
|
|
The Corporation needs to raise sufficient capital to return the Bank to well-capitalized
status. Management is pursuing various sources of capital and estimates the need to raise
approximately $50 million to be in compliance with its Consent Order with the FDIC and OFIR.
Given the current economic environment, there can be no assurance the Corporation will be
able to raise the estimated capital needed. Additionally, if real estate values in the
Corporations market area continue to decline, this will negatively impact the loan
portfolio and values of other real estate owned. Additional declines in real estate values
would result in the need for additional provision expense resulting in increased losses and
further reducing the Corporations and the Banks capital.
|
|
|
Failure to meet minimum capital requirements can initiate certain mandatory, and possibly
discretionary, action by the regulators that, if undertaken, could have a direct material
effect on the Corporations financial statements and raise substantial doubt about the
Corporations ability to continue as a going concern.
|
26
G.
|
|
Consent Order and Federal Reserve Bank Agreement
|
|
|
Due to our financial condition, the Federal Deposit Insurance Corporation (FDIC) and the
Office of Financial and Insurance Regulation for the State of Michigan (OFIR) required
that our Board of Directors sign a formal enforcement action (Consent Order) with the FDIC
and OFIR which conveys specific actions needed to address certain findings from their
examination and to address our current financial condition. We entered into the Consent
Order on February 12, 2010, which contains a list of requirements that are to be met by
specific dates. Certain requirements are listed below:
|
|
|
Completion of a senior management study by an independent consultant
Plans for the reduction of delinquencies and classified assets
Plans for lending and collection policies
Plans for the reduction of loan concentrations
The revision and implementation of a comprehensive strategic plan
The revision of its Liquidity Plan and the submission of weekly liquidity reports to the
FDIC and OFIR
|
|
|
The requirements of that consent order that are listed above were completed on a timely
basis.
|
|
|
The Consent Order also includes a capital directive, which requires the Bank to have and
maintain its level of tier 1 capital as a percentage of total assets (capital ratio) at a
minimum of 9% and its level of qualifying total capital as a percentage of risk-weighted
assets (total risk-based capital ratio) at a minimum of 12% . These ratios are in excess of
the statutory minimums to be well-capitalized. At September 30, 2010, the Banks capital
ratio was 4.20% and the Banks total risk-based capital ratio was 6.28%.
|
|
|
Additionally, the Bank is prohibited from declaring or paying any cash dividends without
prior written consent of the FDIC.
|
|
|
As a result of the loss recorded during 2009, the capitalization status of the Bank declined
from well capitalized to undercapitalized. As a result of the decline in the Banks
capitalization level, the Bank is limited in its utilization of brokered deposits. The Bank
is also restricted in the setting of deposit interest rates. Additionally, there are
limitations in the borrowing terms and capacity with the Federal Reserve Bank. The Bank
submitted a Capital Restoration Plan (CRP) to the FDIC and OFIR on December 15, 2009, due
to our undercapitalized status based on our September 30, 2009 regulatory report of
condition and income. An amended CRP was submitted to the FDIC and OFIR on May 18,
2010.
|
27
|
|
Federal Reserve Board Agreement
|
|
|
On June 15, 2010, the Corporation entered into a written agreement with the Federal
Reserve Bank of Chicago (the FRB). The FRB Agreement prohibits the Corporation and the
Bank from taking any of the following actions without the FRBs prior written approval: (i)
declaring or paying any dividends; (ii) taking dividends from the Bank; (iii) making any
distributions of interest, principal or other sums on the Corporations subordinated
debentures; (iv) incurring, increasing or guaranteeing any debt; or (v) repurchasing or
redeeming any shares of its stock.
|
|
|
Under the FRB Agreement, the Corporation was required to submit a written capital plan
(Plan) to the FRB by August 15, 2010 to maintain sufficient capital, on a consolidated
basis. This Plan was submitted by the Corporation in July of 2010. The Corporation received
notification that the Plan was not accepted by the FRB and that a revised Plan was to be
submitted to the FRB by December 1, 2010. The Plan shall, at a minimum, include: (a) the
Corporations current and future capital requirements in compliance with FRB Regulation Y
and the applicable capital adequacy guidelines for the Bank issued by the FDIC; (b) the
adequacy of the Banks capital, taking into account the volume of classified credits,
concentrations of credit, Allowance for Loan Losses, current and projected growth, and
projected retained earnings; (c) the source and timing of additional funds necessary to
fulfill the Corporations and Banks future capital requirements; (d) supervisory requests
for additional capital at the Bank or the requirements of any supervisory action imposed on
the Bank by the FDIC; and (e) the requirements of FRB Regulation Y that the Corporation
serve as a source of strength to the Bank.
|
28
ITEM 2.
|
|
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
The following discussion and analysis are intended to address significant factors affecting the
financial condition and results of operations of the Corporation. The discussion provides a more
comprehensive review of the financial position and operating results than can be obtained from a
reading of the financial statements and footnotes presented elsewhere in this report.
Managements Discussion and Analysis of Financial Condition and Results of Operations contains
forward-looking statements (within the meaning of the Private Securities Litigation Reform Act of
1995) that are based on current expectations. Words such as anticipates, believes,
estimates, expects, forecasts, intends, is likely, plans, projects, variations of
such words and similar expressions are intended to identify such forward-looking statements.
These statements are not guarantees of future performance and involve certain risks, uncertainties
and assumptions (Future Factors) that are difficult to predict with regard to timing, extent,
likelihood and degree of occurrence. Actual results and outcomes may materially differ from what
is expressed in forward-looking statements. The Corporation undertakes no obligation to update,
amend or clarify forward-looking statements, whether as a result of new information, future events
(whether anticipated or unanticipated), or otherwise.
Future Factors include changes in interest rates and interest rate relationships; demand for
products and services; the degree of competition by traditional and non-traditional competitors;
changes in banking regulation; changes in tax laws; changes in prices, levies and assessments; the
impact of technological advances; governmental and regulatory policy changes; the outcomes of
contingencies, trends in customer behavior as well as their ability to repay loans; actions by
bank regulators; availability of capital; changes in local real estate values; changes in the
national and local economy; and other factors, including risk factors disclosed in this report,
the Corporations 2009 Annual Report on Form 10-K, or disclosed from time to time in other filings
made by the Corporation with the Securities and Exchange Commission. These are representative of
the Future Factors and could cause a difference between an ultimate actual outcome and a preceding
forward-looking statement.
29
Company Overview
Dearborn Bancorp, Inc. was incorporated as a Michigan business corporation on September 30, 1992.
The Corporation was formed to acquire all of the Banks issued and outstanding stock and to engage
in the business of a bank holding company under the Bank Holding Company Act of 1956, as amended
(the Act).
Community Bank of Dearborn (the Bank), a Michigan banking corporation, commenced business on
February 28, 1994 in Dearborn, Michigan. On April 30, 2007, Community Bank of Dearborn was renamed
Fidelity Bank. Management believes that its new name, Fidelity Bank, represents a more accurate
portrayal to our customers and prospects of the financial products and services offered by the Bank
and the Banks market area.
The Bank is the only commercial bank headquartered in Dearborn, Michigan and offers a full line of
loan and deposit products and services. The Bank offers excellent customer service to its loan and
deposit customers and maintains strong relationships with the communities served by the Bank. The
Bank emphasizes strong loan quality, excellent customer service and efficient operations in order
to maximize profitability and shareholder value.
Subsequent to the commencement of business in Dearborn, Michigan in 1994, the Bank opened five
additional offices in Wayne County, Michigan. Since 2001, the Bank opened two offices in Macomb
County, Michigan and in 2003, the Bank opened an office in Oakland County, Michigan.
In 2004, the Corporation acquired the Bank of Washtenaw from Pavillion Bancorp. The Bank of
Washtenaws three banking offices, all of which are located in Washtenaw County, Michigan were
successfully consolidated into the Bank.
In 2007, the Corporation acquired Fidelity Financial Corporation of Michigan (Fidelity), the
holding company for Fidelity Bank, a commercial bank with seven offices in Oakland County,
Michigan. The acquisition has significantly expanded the Banks presence in Oakland County,
Michigan. Additionally, the Bank opened a full service banking office in Shelby Township, Michigan
on April 30, 2007. The Bank currently operates seventeen banking offices in Wayne, Macomb, Oakland
and Washtenaw Counties, Michigan.
The Bank has also formed two subsidiaries that offer additional or specialized services to the
Banks customers. The Banks subsidiaries, their formation date and the type of services offered
are listed below:
|
|
|
|
|
Date Formed
|
|
Name
|
|
Services Offered
|
|
August 1997
|
|
Community Bank Insurance Agency, Inc.
|
|
Limited insurance related activities
|
|
|
|
|
|
March 2002
|
|
Community Bank Audit Services, Inc.
|
|
Internal auditing and compliance
|
|
|
|
|
services for financial institutions
|
30
The date opened, branch location and branch type of each branch is listed on the following
page:
|
|
|
|
|
Date Opened
|
|
Location
|
|
Type of office
|
February 1994
|
|
22290 Michigan Avenue
|
|
Full service retail branch with ATM
|
|
|
Dearborn, Michigan 48123
|
|
Regional lending center
|
|
|
|
|
|
December 1995
|
|
24935 West Warren Avenue
|
|
Full service retail branch
|
|
|
Dearborn Heights, Michigan 48127
|
|
|
|
|
|
|
|
August 1997
|
|
44623 Five Mile Road
|
|
Full service retail branch with ATM
|
|
|
Plymouth, Michigan 48170
|
|
|
|
|
|
|
|
May 2001
|
|
1325 North Canton Center Road
|
|
Full service retail branch with ATM
|
|
|
Canton, Michigan 48187
|
|
|
|
|
|
|
|
December 2001
|
|
45000 River Ridge Drive
|
|
Regional lending center
|
|
|
Clinton Township, Michigan 48038
|
|
|
|
|
|
|
|
November 2002
|
|
19100 Hall Road
|
|
Full service retail branch with ATM
|
|
|
Clinton Township, Michigan 48038
|
|
|
|
|
|
|
|
February 2003
|
|
12820 Fort Street
|
|
Full service retail branch with ATM
|
|
|
Southgate, Michigan 48195
|
|
|
|
|
|
|
|
May 2003
|
|
3201 University Drive, Suite 180
|
|
Full service retail branch
|
|
|
Auburn Hills, Michigan 48326
|
|
|
|
|
|
|
|
October 2004
|
|
450 East Michigan Avenue
|
|
Full service retail branch with ATM
|
|
|
Saline, Michigan 48176
|
|
|
|
|
|
|
|
October 2004
|
|
250 West Eisenhower Parkway
|
|
Full service retail branch with ATM
|
|
|
Ann Arbor, Michigan 48103
|
|
Regional lending center
|
|
|
|
|
|
December 2004
|
|
1360 Porter Street
|
|
Loan production office
|
|
|
Dearborn, Michigan 48123
|
|
Regional lending center
|
|
|
|
|
|
January 2007
|
|
1040 E. Maple
|
|
Full service retail branch with ATM
|
|
|
Birmingham, Michigan 48009
|
|
Regional lending center
|
|
|
|
|
|
January 2007
|
|
3681 W. Maple
|
|
Full service retail branch with ATM
|
|
|
Bloomfield Township, Michigan 48301
|
|
|
|
|
|
|
|
January 2007
|
|
30700 Telegraph
|
|
Full service retail branch with ATM
|
|
|
Bingham Farms, Michigan 48025
|
|
|
|
|
|
|
|
January 2007
|
|
20000 Twelve Mile Road
|
|
Full service retail branch with ATM
|
|
|
Southfield, Michigan 48076
|
|
|
|
|
|
|
|
January 2007
|
|
200 Galleria Officenter
|
|
Full service retail branch with ATM
|
|
|
Southfield, MI 48076
|
|
|
|
|
|
|
|
April 2007
|
|
7755 23 Mile Road
|
|
Full service retail branch with ATM
|
|
|
Shelby Township, Michigan 48075
|
|
|
31
The Banks market area consists primarily of the Metropolitan Detroit area. This is a large
real estate market and the Banks loan portfolio accounts for less than one percent of this market.
The Detroit real estate market has been negatively impacted by the unfavorable economic conditions
in the State of Michigan.
The Corporations earnings depend primarily on net interest income. Management strives to maximize
net interest income through monitoring the economic and competitive environment and making
appropriate adjustments in the characteristics and pricing of our products and services.
Other factors that contribute significantly to our earnings are the maintenance of asset quality
and efficient operations. Management continually monitors the quality of the loan portfolio and
the impact of the economic and competitive environment and works to maintain asset quality.
The Corporation recorded net income of $631,000 during the three months ended September 30, 2010,
compared to a net loss of ($40,045,000) during the same period during 2009. The Corporation
recorded a net loss of ($11,870,000) during the nine months ended September 30, 2010, compared to a
net loss of ($55,369,000) during the same period during 2009, a decrease in the net loss of
$43,499,000 or 79%. The losses experienced during these periods were primarily due to the
provision for loan losses and expenses related to the carrying costs of non-performing assets.
The Corporation reported provision for loan losses of $500,000 for the three month period ended
September 30, 2010, compared to $14,185,000 for the same period in 2009, a decrease of $13,685,000
or 96%. The provision for loan losses were primarily due to net charge-offs during the three month
ended September 30, 2010. Net charge-offs during the third quarter of 2010 amounted to $2,243,000.
The charge-offs recorded during the third quarter of 2010 had allocations of $1,799,000 in the
allowance for loan loss as of June 30, 2010. The Corporation also reported write-downs on real
estate of $960,000 for the three months ended September 30, 2010, compared to $639,000 for the same
period in 2009, an increase of $321,000 or 50%.
The primary factor for the decrease in the net loss during the nine month period ended September
30, 2010 was the decrease in the provision for loan loss during the nine months ended September 30,
2010, which was partially offset by an increase in write-downs to real estate during the nine
months ended September 30, 2010. Additionally, the Corporation fully amortized the intangible
assets and set up a valuation allowance against the Corporations net deferred tax asset during the
nine months ended September 30, 2009.
32
The Corporation reported provision for loan losses of $12,403,000 for the nine month period ended
September 30, 2010, compared to $38,522,000 for the same period in 2009, a decrease of
$26,119,000 or 68%. The provision for loan losses were primarily due to net charge-offs during the
period. However, certain loans that were charged off during 2010 had specific allocations of
$4,058,000 in the allowance for loan loss at December 31, 2009. Therefore, the charge-off of these
loans was already recognized in the allowance for loan losses and did not require a provision for
loan loss. Additionally, charge-offs amounting to $3,667,000 were due to a change in the
methodology utilized in the valuation of developed residential building lots. This change was
related to the evaluation of appraisals of this type of collateral, where the appraised value of
developed residential building lots was required to be discounted based on the absorption factor
associated with the collateral. The Corporation reported write-downs on real estate of $5,309,000
for the nine months ended September 30, 2010, compared to $2,499,000 for the same period in 2009,
an increase of $2,810,000 or 112%. Write-downs to real estate in the amount of $1,581,000 were due
to a change in the methodology utilized in the valuation of developed residential building lots.
This change was related to the evaluation of appraisals of this type of collateral, where the
appraised value of developed residential building lots was required to be discounted based on the
absorption factor associated with the collateral. The remaining write-downs on real estate were
due to the decline in collateral values during 2010.
Additionally, the Corporation fully amortized the intangible assets at a cost of $4,195,000 during
the nine months ended September 30, 2009. The Corporation reported FDIC assessment expense of
$3,150,000 for the nine months ended September 30, 2010 compared to $1,853,000 during the same
period in 2009, an increase of $1,297,000 or 70%. The Corporation also reported income tax expense
of $100,000 during the nine months ended September 30, 2010, compared to $13,460,000 during the
same period in 2009. Income tax expense during the nine months ended September 30, 2009 was due to
a non-cash charge of $26,976,000 that was due to the recording of a valuation allowance for the
entire amount of the Corporations net tax deferred asset and income tax benefit of $13,516,000
that was due to the pre-tax loss recorded during the nine months ended September 30, 2009.
As a result of the loss recorded during 2009, the capitalization status of the Bank declined from
well capitalized to undercapitalized. As a result of the decline in the Banks capitalization
level, the Bank is limited in its utilization of brokered deposits. The Bank is also restricted in
the setting of deposit interest rates. Additionally, there are limitations in the borrowing terms
and capacity with the Federal Reserve Bank. The Bank submitted a Capital Restoration Plan (CRP)
to the FDIC and OFIR on December 15, 2009, due to our undercapitalized status based on our
September 30, 2009 regulatory report of condition and income. An amended CRP was submitted to the
FDIC and OFIR on May 18, 2010.
On June 15, 2010, the Corporation entered into a written agreement with the Federal Reserve
Bank of Chicago (the FRB). Under the FRB Agreement, the Corporation was required to submit a
written capital plan (Plan) to the FRB by August 15, 2010 to maintain sufficient capital, on a
consolidated basis. This Plan was submitted by the Corporation in July of 2010. The Corporation
received notification that the Plan was not accepted by the FRB and that a revised Plan was to be
submitted to the FRB by December 1, 2010.
33
Management continues to supplement its Special Assets Department, which is responsible for the
management of most non-performing loans and the liquidation of real estate owned. During 2010, the
Bank will continue to focus on the reduction of non-performing assets. The Special Assets
Department was created in 2008 to evaluate and manage the special assets portfolio
effectively and to reduce the amount of non-performing assets. In 2009 and 2010, additional
resources were provided to this department by adding a Special Assets Manager in 2009 and
additional loan officer in 2009 and 2010 in this department. The reduction of non-performing
assets is a primary objective of management and is critical to the future success of the
Corporation.
Net Interest Income
2010 Compared to 2009.
As noted on the chart on the following page, net interest income for the
three and nine month periods ended September 30, 2010 was $8,750,000 and $25,261,000, compared to
$7,826,000 and $22,880,000 for the same periods in 2009, an increase of $924,000 or 12% for the
three month period and $2,381,000 or 10% for the nine month period. This increase was caused
primarily by the increasing spread between interest earning assets and interest bearing
liabilities. The increase in the Corporations net interest spread and net interest margin was
primarily due to the decline in the cost on interest bearing liabilities. The Corporations
interest rate margin was 3.89% and 3.67% for the three and nine month periods ended September 30,
2010 compared to 3.24% and 3.05% for the same periods in 2009. The Corporations interest rate
spread was 3.74% and 3.50% for the three and nine month periods ended September 30, 2010 compared
to 2.93% and 2.71% for the same periods in 2009.
Average Balances, Interest Rates and Yields.
Net interest income is affected by the difference
(interest rate spread) between rates of interest earned on interest-earning assets and rates of
interest paid on interest-bearing liabilities and the relative amounts of interest-bearing
liabilities and interest-earning assets. When the total of interest-earning assets approximates or
exceeds the total of interest-bearing liabilities, any positive interest rate spread will generate
net interest income. Financial institutions have traditionally used interest rate spreads as a
measure of net interest income. Another indication of an institutions net interest income is its
net yield on interest-earning assets or net interest margin, which is net interest income
divided by average interest-earning assets.
The following table sets forth certain information relating to the Corporations consolidated
average interest-earning assets and interest-bearing liabilities and reflects the average yield on
assets and average cost of liabilities for the periods indicated. Such yields and costs are
derived by dividing income or expense by the average daily balance of assets or liabilities,
respectively, for the periods presented. During the periods indicated, non-accruing loans, if any,
are included in the loan category.
34
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
|
Three months ended September 30,
|
|
|
|
2010
|
|
|
2009
|
|
|
|
Average
|
|
|
|
|
|
|
Average
|
|
|
Average
|
|
|
|
|
|
|
Average
|
|
(In thousands)
|
|
Balance
|
|
|
Interest
|
|
|
Rate
|
|
|
Balance
|
|
|
Interest
|
|
|
Rate
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits with banks
|
|
$
|
73,070
|
|
|
$
|
115
|
|
|
|
0.62
|
%
|
|
$
|
66,331
|
|
|
$
|
76
|
|
|
|
0.45
|
%
|
Federal funds sold
|
|
|
57
|
|
|
|
1
|
|
|
|
0.00
|
%
|
|
|
4,315
|
|
|
|
2
|
|
|
|
0.18
|
%
|
Securities, available for sale
|
|
|
46,617
|
|
|
|
275
|
|
|
|
2.35
|
%
|
|
|
11,532
|
|
|
|
33
|
|
|
|
1.14
|
%
|
Loans
|
|
|
772,662
|
|
|
|
11,328
|
|
|
|
5.82
|
%
|
|
|
876,205
|
|
|
|
13,135
|
|
|
|
5.95
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sub-total earning assets
|
|
|
892,406
|
|
|
|
11,719
|
|
|
|
5.21
|
%
|
|
|
958,383
|
|
|
|
13,246
|
|
|
|
5.48
|
%
|
Other assets
|
|
|
33,611
|
|
|
|
|
|
|
|
|
|
|
|
59,937
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
926,017
|
|
|
|
|
|
|
|
|
|
|
$
|
1,018,320
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing deposits
|
|
$
|
726,511
|
|
|
$
|
2,578
|
|
|
|
1.41
|
%
|
|
$
|
757,236
|
|
|
$
|
4,806
|
|
|
|
2.52
|
%
|
Other borrowings
|
|
|
73,786
|
|
|
|
391
|
|
|
|
2.10
|
%
|
|
|
86,213
|
|
|
|
614
|
|
|
|
2.83
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sub-total interest bearing liabilities
|
|
|
800,297
|
|
|
|
2,969
|
|
|
|
1.47
|
%
|
|
|
843,449
|
|
|
|
5,420
|
|
|
|
2.55
|
%
|
Non-interest bearing deposits
|
|
|
92,180
|
|
|
|
|
|
|
|
|
|
|
|
84,211
|
|
|
|
|
|
|
|
|
|
Other liabilities
|
|
|
1,947
|
|
|
|
|
|
|
|
|
|
|
|
2,095
|
|
|
|
|
|
|
|
|
|
Stockholders equity
|
|
|
31,593
|
|
|
|
|
|
|
|
|
|
|
|
88,565
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity
|
|
$
|
926,017
|
|
|
|
|
|
|
|
|
|
|
$
|
1,018,320
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
|
|
|
$
|
8,750
|
|
|
|
|
|
|
|
|
|
|
$
|
7,826
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest rate spread
|
|
|
|
|
|
|
|
|
|
|
3.74
|
%
|
|
|
|
|
|
|
|
|
|
|
2.93
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin on earning assets
|
|
|
|
|
|
|
|
|
|
|
3.89
|
%
|
|
|
|
|
|
|
|
|
|
|
3.24
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30,
|
|
|
Nine months ended September 30,
|
|
|
|
2010
|
|
|
2009
|
|
|
|
Average
|
|
|
|
|
|
|
Average
|
|
|
Average
|
|
|
|
|
|
|
Average
|
|
(In thousands)
|
|
Balance
|
|
|
Interest
|
|
|
Rate
|
|
|
Balance
|
|
|
Interest
|
|
|
Rate
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits with banks
|
|
$
|
70,971
|
|
|
$
|
216
|
|
|
|
0.41
|
%
|
|
$
|
60,304
|
|
|
$
|
273
|
|
|
|
0.61
|
%
|
Federal funds sold
|
|
|
77
|
|
|
|
1
|
|
|
|
1.74
|
%
|
|
|
6,335
|
|
|
|
14
|
|
|
|
0.32
|
%
|
Securities, available for sale
|
|
|
48,799
|
|
|
|
601
|
|
|
|
1.65
|
%
|
|
|
40,724
|
|
|
|
467
|
|
|
|
1.53
|
%
|
Loans
|
|
|
799,883
|
|
|
|
34,642
|
|
|
|
5.79
|
%
|
|
|
896,849
|
|
|
|
40,231
|
|
|
|
6.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sub-total earning assets
|
|
|
919,730
|
|
|
|
35,460
|
|
|
|
5.15
|
%
|
|
|
1,004,212
|
|
|
|
40,985
|
|
|
|
5.46
|
%
|
Other assets
|
|
|
34,561
|
|
|
|
|
|
|
|
|
|
|
|
56,628
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
954,291
|
|
|
|
|
|
|
|
|
|
|
$
|
1,060,840
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing deposits
|
|
$
|
749,978
|
|
|
$
|
9,046
|
|
|
|
1.61
|
%
|
|
$
|
805,701
|
|
|
$
|
16,262
|
|
|
|
2.70
|
%
|
Other borrowings
|
|
|
73,804
|
|
|
|
1,153
|
|
|
|
2.09
|
%
|
|
|
76,596
|
|
|
|
1,843
|
|
|
|
3.22
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sub-total interest bearing liabilities
|
|
|
823,782
|
|
|
|
10,199
|
|
|
|
1.66
|
%
|
|
|
882,297
|
|
|
|
18,105
|
|
|
|
2.74
|
%
|
Non-interest bearing deposits
|
|
|
88,807
|
|
|
|
|
|
|
|
|
|
|
|
81,669
|
|
|
|
|
|
|
|
|
|
Other liabilities
|
|
|
2,030
|
|
|
|
|
|
|
|
|
|
|
|
2,040
|
|
|
|
|
|
|
|
|
|
Stockholders equity
|
|
|
39,672
|
|
|
|
|
|
|
|
|
|
|
|
94,834
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity
|
|
$
|
954,291
|
|
|
|
|
|
|
|
|
|
|
$
|
1,060,840
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
|
|
|
$
|
25,261
|
|
|
|
|
|
|
|
|
|
|
$
|
22,880
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest rate spread
|
|
|
|
|
|
|
|
|
|
|
3.50
|
%
|
|
|
|
|
|
|
|
|
|
|
2.71
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin on earning assets
|
|
|
|
|
|
|
|
|
|
|
3.67
|
%
|
|
|
|
|
|
|
|
|
|
|
3.05
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rate/Volume Analysis.
The following table analyzes net interest income in terms of changes in
the volume of interest-earning assets and interest-bearing liabilities and changes in yields and
rates. The table reflects the extent to which changes in the interest income and interest expense
are attributable to changes in volume (changes in volume multiplied by prior year rate) and changes
in rate (changes in rate multiplied by prior year volume). Changes attributable to the combined
impact of volume and rate have been allocated proportionately to changes due to volume and changes
due to rate.
36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
2010/2009
|
|
|
2010/2009
|
|
|
|
Change in Interest Due to:
|
|
|
Change in Interest Due to:
|
|
|
|
Average
|
|
|
Average
|
|
|
Net
|
|
|
Average
|
|
|
Average
|
|
|
Net
|
|
(In thousands)
|
|
Balance
|
|
|
Rate
|
|
|
Change
|
|
|
Balance
|
|
|
Rate
|
|
|
Change
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing deposits with banks
|
|
$
|
11
|
|
|
$
|
28
|
|
|
$
|
39
|
|
|
$
|
3
|
|
|
$
|
(60
|
)
|
|
$
|
(57
|
)
|
Federal funds sold
|
|
|
|
|
|
|
(2
|
)
|
|
|
(2
|
)
|
|
|
(59
|
)
|
|
|
45
|
|
|
|
(14
|
)
|
Investment securities, available for sale
|
|
|
208
|
|
|
|
35
|
|
|
|
243
|
|
|
|
108
|
|
|
|
26
|
|
|
|
134
|
|
Loans
|
|
|
(1,520
|
)
|
|
|
(287
|
)
|
|
|
(1,807
|
)
|
|
|
(4,661
|
)
|
|
|
(928
|
)
|
|
|
(5,589
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total earning assets
|
|
$
|
(1,301
|
)
|
|
$
|
(226
|
)
|
|
$
|
(1,527
|
)
|
|
$
|
(4,609
|
)
|
|
$
|
(917
|
)
|
|
$
|
(5,526
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing deposits
|
|
$
|
(126
|
)
|
|
$
|
(2,102
|
)
|
|
$
|
(2,228
|
)
|
|
$
|
(2,841
|
)
|
|
$
|
(4,375
|
)
|
|
$
|
(7,216
|
)
|
Other borrowings
|
|
|
(67
|
)
|
|
|
(156
|
)
|
|
|
(223
|
)
|
|
|
(258
|
)
|
|
|
(432
|
)
|
|
|
(690
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest bearing liabilities
|
|
$
|
(193
|
)
|
|
$
|
(2,258
|
)
|
|
$
|
(2,451
|
)
|
|
$
|
(3,099
|
)
|
|
$
|
(4,807
|
)
|
|
$
|
(7,906
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
|
|
|
|
|
|
|
$
|
924
|
|
|
|
|
|
|
|
|
|
|
$
|
2,380
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest rate spread
|
|
|
|
|
|
|
|
|
|
|
0.80
|
%
|
|
|
|
|
|
|
|
|
|
|
0.79
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin on earning assets
|
|
|
|
|
|
|
|
|
|
|
0.65
|
%
|
|
|
|
|
|
|
|
|
|
|
0.63
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for Loan Losses
2010 Compared to 2009.
The provision for loan losses was $500,000 and $12,403,000 for the three
and nine month periods ended September 30, 2010, compared to $14,185,000 and $38,522,000 for the
same periods in 2009, a decrease of $13,685,000 or 96% for the three month period and $26,119,000
or 68% for the nine month period.
The provision for loan losses were primarily due to net charge-offs during the period. However,
certain loans that were charged off during the nine months ended September 30, 2010 had specific
allocations of $4,058,000 in the allowance for loan loss at December 31, 2009. Therefore, the
charge-off of these loans was already recognized in the allowance for loan losses and did not
require a provision for loan loss. Additionally, charge-offs amounting to $3,667,000 during the
nine month periods ended September 30, 2010 were due to a change in the methodology utilized in
the valuation of developed residential building lots. This change was related to the evaluation
of appraisals of this type of collateral, where the appraised value of developed residential
building lots was required to be discounted based on the absorption factor associated with the
collateral.
Non-accrual loans were $72,286,000 at September 30, 2010 compared to $49,341,000 at December 31,
2009, an increase of $22,945,000 during the nine months ended September 30, 2010. This increase
was due to the migration of primarily previously identified classified loans. These loans have
been identified as impaired loans and have been charged down to the value of the collateral or an
appropriate reserve has been identified in the allowance for loan loss. Of this increase, all but
approximately $7,415,000 were identified at December 31, 2009 as classified loans with reserves
for losses established accordingly.
37
The decline in the underlying collateral for the Banks non-performing loans, which are primarily
due to the decline in economic conditions in Southeastern Michigan has continued during the nine
months ended September 30, 2010. This decline in economic conditions is heavily impacted by
conditions and events that impacted the automotive industry during 2009, including the bankruptcy
of two major automotive manufacturers and resulting shut down of
production and layoffs of employees. These events continue to have a negative impact on the
residential real estate and commercial real estate markets in the Banks market area. These
conditions have led to an increase in the Banks classified assets during 2010. Management has
recognized this trend in our analysis of the allowance for loan losses at September 30, 2010.
The provision for loan losses for the three and nine month periods ended September 30, 2010 is
based on the internal analysis of the adequacy of the allowance for loan losses. The provision for
loan losses was based upon managements assessment of relevant factors, including types and amounts
of non-performing loans, historical loss experience on such types of loans, and current economic
conditions.
Non-interest Income (Loss)
2010 Compared to 2009.
Non-interest income was $18,000 for the three month period ended September
30, 2010 compared to a non-interest loss of ($600,000) for the same period in 2009. The increase
in non-interest income was primarily due to the increase in write-downs on other real estate during
2010. During the three months ended September 30, 2010, the Corporation recorded write-downs on
real estate in the amount of $960,000 compared to $639,000 during the same period in 2009.
When these transactions related to other real estate and securities are excluded, non-interest
income for the three month period ended September 30, 2010 amounts to $546,000 compared to $580,000
during the same period in 2009, a decrease of $34,000 or 6% for the period. This decrease is
primarily caused by the decrease in the service charges on deposit accounts during the period in
2010.
Non-interest loss was ($3,118,000) for the nine month period ended September 30, 2010 compared to a
non-interest loss of ($843,000) for the same period in 2009. The increase in non-interest loss was
primarily due to the increase in write-downs on other real estate during 2010. During the nine
months ended September 30, 2010, the Corporation recorded write-downs on real estate in the amount
of $5,309,000 compared to $2,499,000 during the same period in 2009.
Write-downs to real estate in the amount of $1,581,000 were due to a change in the methodology
utilized in the valuation of developed residential building lots. This change was related to the
evaluation of appraisals of this type of collateral, where the appraised value of developed
residential building lots was required to be discounted based on the absorption factor associated
with the collateral. These write-downs occurred during the second quarter of 2010. The remaining
write-downs on real estate were due to the decline in collateral values during 2010.
When these transactions related to other real estate and securities are excluded, non-interest
income for the nine month period ended September 30, 2010 amounts to $1,658,000 compared to
$1,735,000 during the same period in 2009, a decrease of $77,000 or 4% for the period. This
decrease is primarily caused by the decrease in the gain on sale of loans during 2010.
38
Non-interest Expense
2010 Compared to 2009.
Non-interest expense was $7,537,000 and $21,510,000 for the three and nine
month periods ended September 30, 2010, compared to $11,810,000 and 25,424,000 for the same periods
in 2009, an decrease of $4,273,000 or 36% for the three month period and $3,914,000 or 15% for the
nine month period. The decrease was primarily due to complete
amortization of the Corporations intangible assets during 2009, which was partially offset by the
increase in FDIC assessment expense during 2010.
Defaulted loan expense amounted to $1,184,000 and $3,273,000 during the three and nine month
periods ended September 30, 2010 compared to $1,827,000 and $3,514,000 during the same periods in
2009, a decrease of $643,000 or 35% for the three month period and $241,000 or 7% for the nine
month period. This decrease in defaulted loan expense was primarily due to the payment of property
taxes from current and prior years as well as insurance, legal expenses and maintenance for real
estate owned during 2009.
The FDIC assessment amounted to $1,075,000 and $3,150,000 during the three and nine month periods
ended September 30, 2010 compared to $672,000 and $1,853,000 during the same periods in 2009, an
increase of $403,000 or 60% for the three month period and $1,297,000 or 70% for the nine month
period. The increase in the FDIC assessment was due to the decline in the capitalization status to
undercapitalized during the fourth quarter of 2009.
Salaries and employee benefits amounted to $3,050,000 and $9,247,000 for the three and nine month
periods ended September 30, 2010, compared to $3,159,000 and $9,657,000 for the same periods in
2009, a decrease of $109,000 or 3% for the three month period and $410,000 or 4% for the nine month
period. As of September 30, 2010, the number of full time equivalent employees was 192 compared to
201 as of September 30, 2009.
Income Tax Provision
2010 Compared to 2009.
Income tax expense was $100,000 for the three and nine month periods ended
September 30, 2010, compared to income tax expense of $21,276,000 and $13,460,000 for the same
periods in 2009. During 2009, the Corporation recorded a valuation allowance against the entire
amount of its deferred tax asset. The Corporation has sufficient federal income tax carryforwards
to offset any provision for federal income tax.
39
Comparison of Financial Condition at September 30, 2010 and December 31, 2009
Assets.
Total assets at September 30, 2010 were $916,731,000 compared to $986,486,000 at December
31, 2009, a decrease of $69,755,000 or 7%. The decrease was primarily due to the decrease in
loans.
Interest bearing deposits with banks.
Total interest bearing deposits with banks at September 30,
2010 were $70,216,000 compared to $69,538,000 at December 31, 2009, an increase of $678,000 or 1%.
Interest bearing deposits with banks consists primarily of overnight deposits with the Federal
Reserve Bank, business accounts with other correspondents banks and time deposits from other banks.
These time deposits are fully insured and mature in less than thirty months.
Mortgage Loans Held for Sale.
Total mortgage loans held for sale at September 30, 2010 were
$572,000 compared to $1,129,000 at December 31, 2009, a decrease of $557,000 or 49%. This decrease
was a result of the decrease in the level of residential real estate mortgage loans waiting to be
purchased by mortgage correspondents.
Securities Available for Sale.
Total securities, available for sale, at September 30, 2010 were
$46,372,000 compared to $45,964,000 at December 31, 2009, an increase of $408,000 or 1%. The
increase is the result of the fluctuation in the market value of securities, available for sale
that are held by the Corporation.
The Corporation liquidated its position in an issue of a trust preferred security on which the
Corporation had recorded an other than temporary impairment charge of $414,000 during 2009. The
Corporation recorded a gain of $27,000 on the sale of this security.
Please refer to Note B of the Notes to Condensed Consolidated Financial Statements for the
amortized cost and estimated market value of securities, available for sale. The entire portfolio
has a net unrealized loss of $149,000 at September 30, 2010. The unrealized loss is reflected by
an adjustment to stockholders equity.
Federal Home Loan Bank Stock.
Federal Home Loan Bank stock was valued at $3,698,000 at September
30, 2010 and December 31, 2009.
Loans.
Total loans at September 30, 2010 were $760,683,000 compared to $833,136,000 at December
31, 2009, a decrease of $72,453,000 or 9%. The decrease was primarily due to net charge-offs of
$17,697,000, the transfer of loans in the amount of $10,166,000 to other real estate and normal
loan amortization during the period. Management expects loan balances to continue to decline
during the fourth quarter of 2010. Major categories of loans included in the loan portfolio are
as follows (in thousands):
40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
09/30/10
|
|
|
12/31/09
|
|
|
09/30/09
|
|
Consumer loans
|
|
$
|
27,391
|
|
|
$
|
29,386
|
|
|
$
|
30,028
|
|
Commercial, financial, & other
|
|
|
126,573
|
|
|
|
144,630
|
|
|
|
154,358
|
|
Land development loans residential property
|
|
|
26,668
|
|
|
|
38,472
|
|
|
|
44,997
|
|
Land development loans non- residential property
|
|
|
9,374
|
|
|
|
11,644
|
|
|
|
11,604
|
|
Commercial real estate construction residential property
|
|
|
11,407
|
|
|
|
13,287
|
|
|
|
15,042
|
|
Commercial real estate construction non- residential property
|
|
|
17,370
|
|
|
|
20,061
|
|
|
|
20,445
|
|
Commercial real estate mortgages
|
|
|
501,059
|
|
|
|
531,156
|
|
|
|
539,200
|
|
Residential real estate mortgages
|
|
|
40,841
|
|
|
|
44,500
|
|
|
|
46,990
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
760,683
|
|
|
|
833,136
|
|
|
|
862,664
|
|
Allowance for loan losses
|
|
|
(29,831
|
)
|
|
|
(35,125
|
)
|
|
|
(28,373
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
730,852
|
|
|
$
|
798,011
|
|
|
$
|
834,291
|
|
|
|
|
|
|
|
|
|
|
|
The following is a summary of non-performing assets and problems loans (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
09/30/10
|
|
|
12/31/09
|
|
|
09/30/09
|
|
Troubled debt restructuring
|
|
$
|
39,714
|
|
|
$
|
59,420
|
|
|
$
|
46,025
|
|
Non-accrual loans
|
|
|
72,286
|
|
|
|
49,341
|
|
|
|
58,866
|
|
|
|
|
|
|
|
|
|
|
|
Total non-performing loans
|
|
|
112,000
|
|
|
|
108,761
|
|
|
|
104,891
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate owned
|
|
|
21,452
|
|
|
|
23,435
|
|
|
|
11,684
|
|
Real estate in redemption
|
|
|
3,591
|
|
|
|
0
|
|
|
|
3,788
|
|
|
|
|
|
|
|
|
|
|
|
Other non-performing assets
|
|
|
25,043
|
|
|
|
23,435
|
|
|
|
15,472
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-performing assets
|
|
$
|
137,043
|
|
|
$
|
132,196
|
|
|
$
|
120,363
|
|
|
|
|
|
|
|
|
|
|
|
The increase in non-performing loans was largely due to the increase in non-accrual loans,
which amount to $72,286,000, $75,146,000 and $49,341,000 at September 30, 2010, June 30, 2010 and
December 31, 2009, respectively, and were substantially offset by the decrease in loans that
qualify as troubled debt restructuring, which amounted to $39,714,000, $38,530,000, and
$59,420,000 at September 30, 2010, June 30, 2010 and December 31, 2009, respectively. The
distribution of non-accrual loans by loan type (in thousands) is as follows:
|
|
|
|
|
|
|
|
|
|
|
Number of
|
|
|
|
|
|
|
Loans
|
|
|
Balance
|
|
Consumer Loans
|
|
|
17
|
|
|
$
|
900
|
|
Commercial Loans
|
|
|
49
|
|
|
|
13,595
|
|
Land Development Residential
|
|
|
17
|
|
|
|
15,597
|
|
Land Development Non Residential
|
|
|
1
|
|
|
|
1,318
|
|
Commercial Construction Loans Residential
|
|
|
10
|
|
|
|
8,621
|
|
Commercial Construction Loans Non Residential
|
|
|
|
|
|
|
|
|
Commercial Mortgage Loans
|
|
|
57
|
|
|
|
29,628
|
|
Residential Mortgages Loans
|
|
|
17
|
|
|
|
2,627
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
|
168
|
|
|
$
|
72,286
|
|
|
|
|
|
|
|
|
41
The increase in non-accrual loans during the period was primarily due to the downgrading of
81 loans to non-accrual status for $45,295,000 and partially offset by net charge-offs of
$17,697,000 and the transfer of 28 loans to other real estate for $10,166,000. This increase was
primarily due to the migration of previously identified classified loans. Loans transferred to
non-accrual status during 2010 in the amount of $37,880,000 were identified at December 31,
2009 as classified loans with reserves for losses established accordingly. As these loans were
identified as classified loans with the appropriate risk allocation in the allowance for loan losses
at December 31, 2009, the migration of these loans to non-accrual status did not have a significant impact on
the allowance for loan losses. Loans transferred to non-accrual status during 2010 totaling
$7,415,000 were not identified as substandard at December 31, 2009 but have deteriorated during
the nine months ended September 31, 2010. A summary of the loans transferred to non-accrual
status during the nine months ended September 30, 2010 is listed below (balances, in thousands):
|
|
|
|
|
|
|
|
|
|
|
Number of
|
|
|
|
|
|
|
Loans
|
|
|
Balance
|
|
Consumer Loans
|
|
|
8
|
|
|
$
|
549
|
|
Commercial Loans
|
|
|
22
|
|
|
|
7,713
|
|
Land Development Residential
|
|
|
9
|
|
|
|
11,893
|
|
Commercial Construction Loans Residential
|
|
|
2
|
|
|
|
4,097
|
|
Commercial Construction Loans Non Residential
|
|
|
1
|
|
|
|
333
|
|
Commercial Mortgage Loans
|
|
|
31
|
|
|
|
19,644
|
|
Residential Mortgages Loans
|
|
|
8
|
|
|
|
1,066
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
|
81
|
|
|
$
|
45,295
|
|
|
|
|
|
|
|
|
Loans qualifying as troubled debt restructuring amounted to $39,714,000 and $59,420,000 at
September 30, 2010 and December 31, 2009, respectively. These loans qualified as troubled debt
restructuring primarily due to the temporary change in payment type from principal and interest to
interest only or the lengthening the amortization period of certain loans. Loans categorized as
troubled debt restructuring at September 30, 2010 are in compliance with their modified terms. The
specific allowance of loans categorized as troubled debt restructuring was $2,842,000 and
$5,452,000 at September 30, 2010 and December 31, 2009, respectively.
The most significant proportion of the Banks non-performing loans continues to be in the land
development and commercial real estate construction segments of the Banks loan portfolio. These
loans comprise 9% of loans and 35% of non-accrual loans at September 30, 2010. Management has
implemented a strategy to decrease the amount of loans in these segments. These loans have
decreased 22% during the first nine months of 2010, while the loan portfolio has declined by 9%
during the same period.
Management has identified substandard loans over $500,000. These loans are individually discussed
by management and strategies are developed and implemented to manage these loans most effectively.
Additionally, these loans have been evaluated under ASC 310-40 and appropriate reserve has been
set up in the allowance for loan losses.
42
Allowance for Loan Losses.
The allowance for loan losses was $29,831,000 at September 30, 2010
compared to $35,125,000 at December 31, 2009, a decrease of $5,294,000 or 15%. The percentage of
allowance for loan loss to loans was 3.92%, 4.22% and 3.29% at September 30, 2010, December 31,
2009 and September 30, 2009, respectively. The Corporation recorded net
charge-offs of $17,697,000 during the nine months ended September 30, 2010. Charge-offs amounting
to $3,667,000 was due to a change in the methodology utilized in the valuation of developed
residential building lots. This change was related to the evaluation of appraisals of this type of
collateral, where the appraised value of developed residential building lots was required to be
discounted based on the absorption factor associated with the collateral. Additionally, charge-offs
amounting to $4,058,000 had specific allocations in the allowance for loan loss at December 31,
2009. These specific allocations were assigned because certain charge-offs recorded during the
first nine months of 2010 were based on information that was received in 2010 but was relevant to
the fair value of the collateral at December 31, 2009. The remaining charge-offs, which amount to
$9,972,000 were due to the deterioration of non-performing loans during the period.
A primary factor in the continued decline in the underlying value of our collateral and the
decision to recognize these charge-offs was the continuing decline in the first nine months of 2010
in the economic environment in Southeastern Michigan. This decline in economic conditions is
heavily impacted by conditions and events that have recently impacted the automotive industry,
including the recent bankruptcy of two major automotive manufacturers and resulting shut down of
production and layoffs of employees. These events have a negative impact on the residential real
estate and commercial real estate markets in the Banks market area and these loans represent 80%
of the Banks loan portfolio. These conditions have led to an increase in the Banks classified
assets during 2010. Management has recognized this trend in our analysis of the allowance for loan
losses at September 30, 2010. The allowance for loan losses was based upon managements assessment
of relevant factors, including loan growth, types and amounts of non-performing loans, historical
and anticipated loss experience on such types of loans, and current economic conditions. If
collateral values continue to decline, additions to the allowance for loan losses will be required
and will have an adverse effect on the Corporations earnings through increases to the provision
for loan losses.
43
The following is an analysis of the allowance for loan losses (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months
|
|
|
|
|
|
|
Nine Months
|
|
|
|
Ended
|
|
|
Year Ended
|
|
|
Ended
|
|
|
|
09/30/10
|
|
|
12/31/09
|
|
|
09/30/09
|
|
Balance, beginning of year
|
|
$
|
35,125
|
|
|
$
|
14,452
|
|
|
$
|
14,452
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charge-offs:
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer loans
|
|
|
635
|
|
|
|
1,154
|
|
|
|
718
|
|
Commercial, financial & other
|
|
|
3,756
|
|
|
|
4,878
|
|
|
|
3,616
|
|
Land development loans residential property
|
|
|
7,535
|
|
|
|
1,471
|
|
|
|
7,050
|
|
Land development loans non- residential property
|
|
|
300
|
|
|
|
1,981
|
|
|
|
3,999
|
|
Commercial real estate construction residential property
|
|
|
1,740
|
|
|
|
9,441
|
|
|
|
1,270
|
|
Commercial real estate construction non- residential property
|
|
|
36
|
|
|
|
4,364
|
|
|
|
1,981
|
|
Commercial real estate mortgages
|
|
|
4,291
|
|
|
|
6,919
|
|
|
|
5,770
|
|
Residential real estate mortgages
|
|
|
232
|
|
|
|
701
|
|
|
|
691
|
|
Recoveries:
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer loans
|
|
|
47
|
|
|
|
176
|
|
|
|
171
|
|
Commercial, financial & other
|
|
|
113
|
|
|
|
339
|
|
|
|
247
|
|
Land development loans residential property
|
|
|
39
|
|
|
|
107
|
|
|
|
42
|
|
Land development loans non- residential property
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate construction residential property
|
|
|
1
|
|
|
|
|
|
|
|
|
|
Commercial real estate construction non- residential property
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate mortgages
|
|
|
555
|
|
|
|
61
|
|
|
|
27
|
|
Residential real estate mortgages
|
|
|
73
|
|
|
|
36
|
|
|
|
7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charge-offs (recoveries)
|
|
|
17,697
|
|
|
|
30,190
|
|
|
|
24,601
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses
|
|
|
12,403
|
|
|
|
50,863
|
|
|
|
38,522
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, end of period
|
|
$
|
29,831
|
|
|
$
|
35,125
|
|
|
$
|
28,373
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance to total loans
|
|
|
3.92
|
%
|
|
|
4.22
|
%
|
|
|
3.29
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance to nonperforming assets
|
|
|
21.77
|
%
|
|
|
26.57
|
%
|
|
|
23.57
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charge-offs to average loans
|
|
|
2.21
|
%
|
|
|
3.40
|
%
|
|
|
2.74
|
%
|
|
|
|
|
|
|
|
|
|
|
Premises and Equipment.
Bank premises and equipment at September 30, 2010 were $19,415,000
compared to $20,194,000 at December 31, 2009, a decrease of $779,000 or 4%. The decrease is
primarily due to depreciation during the period.
Other Real Estate.
Other real estate at September 30, 2010 was $25,043,000 compared to $23,435,000
at December 31, 2009, an increase of $1,608,000 or 7%. The distribution of other real estate by
property type is listed below (in thousands):
44
|
|
|
|
|
|
|
|
|
|
|
Number of
|
|
|
|
|
Property Type
|
|
Properties
|
|
|
Amount
|
|
Single Family Homes
|
|
|
24
|
|
|
$
|
2,023
|
|
Condominium
|
|
|
1
|
|
|
|
727
|
|
Vacant Land
|
|
|
23
|
|
|
|
10,257
|
|
Commercial
|
|
|
10
|
|
|
|
6,172
|
|
Office/Retail
|
|
|
12
|
|
|
|
5,864
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
70
|
|
|
$
|
25,043
|
|
|
|
|
|
|
|
|
Other real estate is comprised of real estate owned of $21,452,000 and real estate in
redemption status of $3,591,000. Twelve properties with a book value of $2,499,000 are currently
generating rental income.
Accrued Interest Receivable.
Accrued interest receivable at September 30, 2010 was $3,301,000
compared to $3,562,000 at December 31, 2009, a decrease of $261,000 or 7%. The decrease was
primarily due to the decrease in the accrued interest receivable on loans.
Other Assets
. Other assets at September 30, 2010 were $9,820,000 compared to $12,660,000 at
December 31, 2009, a decrease of $2,840,000 or 22%. The decrease was primarily due to the receipt
of income tax refunds in the amount of $3,815,000 and $259,000 for the years ended December 31,
2006 and 2007, respectively.
Deposits.
Total deposits at September 30, 2010 were $809,418,000 compared to $867,955,000 at
December 31, 2009, a decrease of $58,537,000 or 7%. The following is a summary of the distribution
of deposits (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
09/30/10
|
|
|
12/31/09
|
|
|
09/30/09
|
|
Non-interest bearing:
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand
|
|
$
|
87,205
|
|
|
$
|
83,873
|
|
|
$
|
89,329
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing:
|
|
|
|
|
|
|
|
|
|
|
|
|
Checking
|
|
$
|
73,670
|
|
|
$
|
83,087
|
|
|
$
|
88,820
|
|
Money market
|
|
|
55,581
|
|
|
|
52,412
|
|
|
|
75,962
|
|
Savings
|
|
|
42,312
|
|
|
|
43,343
|
|
|
|
45,665
|
|
Time, under $100,000
|
|
|
287,069
|
|
|
|
301,829
|
|
|
|
291,314
|
|
Time, $100,000 and over
|
|
|
263,581
|
|
|
|
303,411
|
|
|
|
313,864
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
722,213
|
|
|
|
784,082
|
|
|
|
815,625
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total deposits
|
|
$
|
809,418
|
|
|
$
|
867,955
|
|
|
$
|
904,954
|
|
|
|
|
|
|
|
|
|
|
|
The decrease in deposits was primarily due to the decrease in brokered time deposits during a
period of decreasing interest rates and the accelerated liquidation of a wholesale money market
deposit program by management. Management continues to implement a strategy to change the mix of
the deposit portfolio by limiting its exposure to wholesale deposits and focusing on retail
deposits.
45
The Bank has implemented a strategy to utilize retail deposits as the primary funding for the
Banks growth. Public funds and secured borrowings are also utilized as funding sources. The mix
of these sources is determined by the Banks Asset and Liability Committee.
Public funds consist of interest checking and time deposits of local governmental units. They are
the result of strong relationships between the Bank and the communities in the Banks marketing
area.
Brokered deposits are included in the Time, $100,000 and over category. Brokered deposits were $0,
$17,544,000 and $36,044,000 at September 30, 2010, December 31, 2009 and September 30, 2009,
respectively.
The following is a summary of the distribution of municipal deposits (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
09/30/10
|
|
|
12/31/09
|
|
|
09/30/09
|
|
Interest bearing checking
|
|
$
|
3,923
|
|
|
$
|
2,715
|
|
|
$
|
3,968
|
|
Time, $100,000 and over
|
|
|
3,292
|
|
|
|
4,366
|
|
|
|
7,451
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total municipal deposits
|
|
$
|
7,215
|
|
|
$
|
7,081
|
|
|
$
|
11,419
|
|
|
|
|
|
|
|
|
|
|
|
Federal Home Loan Bank Advances
. Federal Home Loan Bank advances were $63,716,000 at
September 30, 2010 compared to $63,855,000 at December 31, 2009, a decrease of $139,000.
The decrease was due to the scheduled partial repayment of a Federal Home Loan Bank advance.
Accrued Interest Payable
. Accrued interest payable at September 30, 2010 was $972,000 compared to
$1,046,000 at December 31, 2009, a decrease of $74,000 or 7%. The decrease was primarily due to
the decreasing cost of deposits.
Other Liabilities
. Other liabilities at September 30, 2010 were $2,471,000 compared to $1,685,000
at December 31, 2009, an increase of $786,000 or 47%. The increase was primarily due to the
increase in accrued liabilities during the period.
Subordinated Debentures
. Subordinated debentures were $10,000,000 at September 30, 2010 and
December 31, 2009
.
On December 19, 2002, the Corporation issued $10,000,000 of floating rate
obligated mandatory redeemable securities through a special purpose entity as part of a pooled
offering. The securities have a term of thirty years. The Corporation may redeem the securities
after five years at face value. They are considered to be Tier 1 capital for regulatory capital
purposes. Debt issue costs of $300,000 have been entirely amortized. During the third quarter of
2009, the Corporation elected to defer regularly scheduled quarterly interest payments on the
Corporations subordinated debentures. The terms of the subordinated debentures allow for the
deferral of regularly scheduled quarterly interest payments for up to twenty consecutive quarters.
46
Capital
Stockholders equity at September 30, 2010 was $30,154,000 compared to $41,945,000 as of December
31, 2009, a decrease of $11,791,000 or 28%. The decrease was due to the net loss during the
period.
The Corporation has experienced large net losses during 2008, 2009 and 2010 due to the continued
decline in economic conditions in Southeastern Michigan. The recent bankruptcy of two major
automotive manufacturers and resulting shut down of production and layoffs of employees have
negatively affected the operating results even though the Corporation does not have any direct
exposure to the automotive industry. Additionally, economic conditions have continued to erode the
value of residential real estate and commercial real estate in the Banks market area causing
write-downs in the real estate owned portfolio further contributing to net losses.
The regulatory capital ratios of the Corporations and the Bank are presented in Note F. Based on
the respective regulatory capital ratios, the Bank is considered to be undercapitalized at
September 30, 2010 and December 31, 2009. The decline in the Banks regulatory capital position
has been caused primarily by the losses sustained by the Bank.
The capital ratios disclosed in the middle column of the table in Note F are minimum requirements.
Higher capital ratios may be required by federal and state bank regulators if warranted by the
particular circumstances or risk profiles of specific institutions.
Applicable federal prompt corrective action regulations provide five classifications, including
well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and
critically undercapitalized. Based on its regulatory capital ratios at June 30, 2010, the Bank is
undercapitalized. Undercapitalized institutions are subject to close monitoring by their federal
bank regulator, restrictions on asset growth and expansion, and other significantly greater
regulatory restrictions than apply to well-capitalized or adequately capitalized institutions.
Without the prior approval of the FDIC, the Bank is prohibited from paying any dividend, or making
any other capital distribution to, the Corporation. The Bank is also forbidden to pay any
management fee to the Corporation. These restrictions may materially adversely affect the cash
flow of the Corporation.
Any proposed addition of any individual to the board of directors of the Corporation or the Bank,
or the proposed employment of any individual as a senior executive officer of either, is subject to
30 days prior written notice to, and the absence of disapproval by, the FDIC. Moreover, an
application to, and approval by, the FDIC will be required before the Bank may (i) enter into any
agreement with any current or former director, officer, employee, or shareholder of the Bank or the
Corporation (or any other current or former institution affiliated party of either) for a golden
parachute payment or excess nondiscriminatory severance pay plan or arrangement (within the meaning
of applicable FDIC regulations), or (ii) make any golden parachute payments or excess
nondiscriminatory severance pay plan payments to any such persons.
47
In addition, unless consistent with an approved capital restoration plan and accompanied by a
proportionate improvement in its capital ratios which will allow it to become adequately
capitalized in a reasonable time, the Bank may not permit any increase, from quarter to quarter, in
its average total assets. Further, unless the FDIC has approved its capital restoration plan, the
Bank is implementing that plan, and the FDIC finds the proposed action is consistent with the plan,
the Bank may not, directly or indirectly, acquire any company, depository institution or additional
branch office, or engage in any new line of business.
The Bank is also prohibited from accepting funds obtained, directly or indirectly, by or through
any deposit broker. Further, the Bank may not accept employee benefit plan deposits.
The Corporation needs to raise sufficient capital during 2010 to return the Bank to
well-capitalized status. Management is pursuing various sources of capital and estimates the need
to raise approximately $50 million in capital to be in compliance with its Consent Order with the
FDIC and OFIR. Given the current economic environment, there can be no assurance the Corporation
will be able to raise the estimated capital needed.
48
PART I FINANCIAL INFORMATION
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Interest Rate Sensitivity Analysis.
The Corporation has sought to manage its exposure to changes
in interest rates by matching the effective maturities or repricing characteristics of the
Corporations interest-earning assets and interest-bearing liabilities. The matching of the assets
and liabilities may be analyzed by examining the extent to which the assets and liabilities are
interest rate sensitive and by monitoring the expected effects of interest rate changes on net
interest income.
An asset or liability is interest rate sensitive within a specific time period if it will mature or
reprice within that time period. If the Corporations assets mature or reprice more quickly or to
a greater extent that its liabilities, the Corporations net portfolio value and net interest
income would tend to increase during periods of rising interest rates but decrease during periods
of falling interest rates. If the Corporations assets mature or reprice more slowly or to a
lesser extent than its liabilities, its net portfolio value and net interest income would tend to
decrease during periods of rising interest rates but increase during periods of falling interest
rates.
The matching of assets and liabilities may be analyzed by examining the extent to which such assets
and liabilities are interest rate sensitive and by monitoring an institutions interest rate
sensitivity gap. An asset or liability is said to be interest rate sensitive within a specific
period if it will mature or reprice within that period. The interest rate sensitivity gap is the
difference between the amount of interest-earning assets maturing or repricing within a specific
time period and the amount of interest-bearing liabilities maturing or repricing within that time
period. A gap is considered positive when the amount of interest rate sensitive assets exceeds the
amount of interest rate sensitive liabilities, and is considered negative when the amount of
interest rate sensitive liabilities exceed the amount of interest rate sensitive assets. During a
period of rising interest rates, a negative gap would be expected to adversely affect net interest
income while a positive gap would be expected to result in an increase in net interest income,
while conversely during a period of declining interest rates, a negative gap would be expected to
result in an increase in net interest income and a positive gap would be expected to adversely
affect net interest income.
49
Different types of assets and liabilities with the same or similar maturities may react differently
to changes in overall market rates or conditions, and thus changes in interest rates may affect net
interest income positively or negatively even if an institution were perfectly matched in each
maturity category. Additionally, the gap analysis does not consider many factors as banking
interest rates move. While the interest rate sensitivity gap is a useful measurement and
contributes toward effective asset and liability management, it is difficult to predict the effect
of changing interest rates solely on that measure, without accounting for alterations in the
maturity or repricing characteristics of the balance sheet that occur during changes in market
interest rates.
During periods of rising interest rates, the Corporations assets tend to have prepayments that are
slower than those in an interest rate sensitivity gap and would increase the negative gap position.
Conversely, during a period of declining interest rates, the Corporations assets would tend to
prepay faster than originally expected thus decreasing the negative gap position. In addition,
some of the Corporations assets, such as adjustable rate mortgages, have caps on the amount by
which their interest rates can change in any single period, and therefore may not reprice as
quickly as liabilities in the same maturity category.
The following table sets forth the amounts of interest earning assets and interest bearing
liabilities outstanding at September 30, 2010, which are expected to mature or reprice in each of
the time periods shown below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Rate Sensitivity Period
|
|
|
|
1-90
|
|
|
91-365
|
|
|
1-5
|
|
|
Over
|
|
|
|
|
(In thousands)
|
|
Days
|
|
|
Days
|
|
|
Years
|
|
|
5 Years
|
|
|
Total
|
|
Earning assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds sold
|
|
$
|
56
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
56
|
|
Interest bearing deposits with Banks
|
|
|
40,582
|
|
|
|
20,902
|
|
|
|
8,732
|
|
|
|
|
|
|
|
70,216
|
|
Mortgage loans held for sale
|
|
|
572
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
572
|
|
Securities available for sale
|
|
|
|
|
|
|
2,028
|
|
|
|
40
|
|
|
|
44,554
|
|
|
|
46,622
|
|
Federal Home Loan Bank stock
|
|
|
3,698
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,698
|
|
Total loans, net of non-accrual
|
|
|
152,708
|
|
|
|
130,256
|
|
|
|
378,494
|
|
|
|
26,749
|
|
|
|
688,207
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total earning assets
|
|
|
197,616
|
|
|
|
153,186
|
|
|
|
387,266
|
|
|
|
71,303
|
|
|
|
809,371
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest bearing deposits
|
|
|
225,357
|
|
|
|
359,839
|
|
|
|
136,749
|
|
|
|
268
|
|
|
|
722,213
|
|
Federal Home Loan Bank advances
|
|
|
49,000
|
|
|
|
4,500
|
|
|
|
10,216
|
|
|
|
|
|
|
|
63,716
|
|
Other Borrowings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subordinated debentures
|
|
|
10,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest bearing liabilities
|
|
|
284,357
|
|
|
|
364,339
|
|
|
|
146,965
|
|
|
|
268
|
|
|
|
795,929
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net asset (liability) funding gap
|
|
|
(86,741
|
)
|
|
|
(211,153
|
)
|
|
|
240,301
|
|
|
|
71,035
|
|
|
$
|
13,442
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative net asset (liability) funding gap
|
|
|
($86,741
|
)
|
|
|
($297,894
|
)
|
|
|
($57,593
|
)
|
|
$
|
13,442
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50
Liquidity.
Liquidity refers to readily available funds to meet the needs of borrowers and
depositors. Levels of liquidity are closely monitored in conjunction with loan funding
requirements and deposit outflows. Adequate liquidity protects institutions from raising funds
under duress at excessive expense and provides a necessary cushion for occasional unpredictable
aberrations in demand. While adequate liquidity is imperative, excessive liquidity in lower
yielding cash investments or other easily marketable assets reduces potential interest income.
Thus, an appropriate balance must be maintained to protect the institution and at the same time,
prudently maximize income opportunities. Sources of liquidity include federal funds sold,
securities available for sale, loan repayments, core deposits, Federal Home Loan Bank advances and
a federal funds purchase credit facility. Liquidity is continually measured and discussed. When
liquidity and funding projections indicate that liquidity levels are not adequate to meet the
current or projected liquidity needs of the Bank, management intends to make adjustments to improve
the liquidity position.
The Corporation reduced its reliance on federal funds lines of credit as a primary source of funds
during the second and third quarters of 2008. During the third quarter of 2008, the credit
environment became very unstable and the ability to use unsecured federal funds lines of credit
became very limited. As the Corporation had already reduced its reliance upon these lines of
credit as a funding source, the Corporation was not significantly affected. However, this
situation has affected managements process of maintaining adequate levels of liquidity. As this
source of overnight funding has decreased significantly, management has increased the amount of
cash and cash equivalents in order to maintain an adequate level of liquidity. Management has also
increased the amount of securities, available for sale and interest bearing deposits with banks
that can be utilized as collateral against short-term borrowings. The increase in the amount of
cash and cash equivalents and securities, available for sale is funded primarily with deposits and
decreases in loans.
During the third quarter of 2009, the Corporation elected to defer regularly scheduled quarterly
interest payments on the Corporations subordinated debentures for the purpose of supplementing
holding company liquidity. The terms of the subordinated debentures allow for the deferral of
regularly scheduled quarterly interest payments for up to twenty consecutive quarters. The
deferral of interest on the subordinated debentures will result in a corresponding annual deferral
of distributions on the trust preferred securities of approximately $500,000, based on current
interest rates.
The Corporation is currently considering other alternatives to further supplement holding company
liquidity, which has decreased primarily due to the Corporations repurchase of common stock. One
alternative that is being considered is the financing or sale/leaseback of two office buildings
that are owned by the Corporation. A decision on the financing or sale/leaseback of the two office
buildings that are owned by the Corporation has not been reached at this time.
51
The following tables provide information about the Banks contractual obligations and commitments
at September 30, 2010 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments Due By Period
|
|
Contractual Obligations
|
|
Less Than 1 Year
|
|
|
1-3 Years
|
|
|
3-5 Years
|
|
|
Over 5 Years
|
|
|
Total
|
|
Certificates of deposit
|
|
$
|
413,633
|
|
|
$
|
133,015
|
|
|
$
|
3,734
|
|
|
$
|
268
|
|
|
$
|
550,650
|
|
Long-term borrowings
|
|
|
53,500
|
|
|
|
10,216
|
|
|
|
|
|
|
|
|
|
|
|
63,716
|
|
Lease commitments
|
|
|
658
|
|
|
|
535
|
|
|
|
242
|
|
|
|
|
|
|
|
1,435
|
|
Subordinated debentures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,000
|
|
|
|
10,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
$
|
467,791
|
|
|
$
|
143,766
|
|
|
$
|
3,976
|
|
|
$
|
10,268
|
|
|
$
|
625,801
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount Of Commitment Expiration Per Period
|
|
Unused Loan Commitments and Letters of Credit
|
|
Less Than 1 Year
|
|
|
1-3 Years
|
|
|
3-5 Years
|
|
|
Over 5 Years
|
|
|
Total
|
|
Unused loan commitments
|
|
$
|
26,724
|
|
|
$
|
6,838
|
|
|
$
|
5,371
|
|
|
$
|
7,404
|
|
|
$
|
46,337
|
|
Standby letters of credit
|
|
|
563
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
563
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
$
|
27,287
|
|
|
$
|
6,838
|
|
|
$
|
5,371
|
|
|
$
|
7,404
|
|
|
$
|
46,900
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
52
Item 4.
Controls and Procedures
Disclosure Controls and Procedures
As of the end of the period covered by this report,
the registrant carried out an evaluation, under the supervision and with the participation of
management, including the Chief Executive Officer and the Chief Financial Officer, of the
effectiveness of the design and operation of the registrants disclosure controls and procedures.
Based on the review of the disclosure controls of the registrant, the Chief Executive Officer and
the Chief Financial Officer have concluded that the registrants disclosure controls and procedures
were effective as of September 30, 2010.
Internal Controls Over Financial Reporting
There has been no change in the registrants
internal control over financial reporting that occurred during the period covered by this report
that has materially affected, or is reasonably likely to materially affect the registrants
internal control over financial reporting.
53
DEARBORN BANCORP, INC. AND SUBSIDIARY
FORM 10-Q (continued)
PART II OTHER INFORMATION
ITEM 1A. RISK FACTORS
In addition to the risk factors disclosed in the Corporations annual report on Form 10-K for the
year ended December 31, 2009, the following risk factors may affect the Corporations business,
financial condition or results of operations. All of the risk factors should be considered in
connection with evaluating the forward-looking statements contained in this report because they
could cause the actual results and conditions to differ materially from those projected in
forward-looking statements. The risks highlighted here and in the Corporations annual report are
not the only ones the Corporation faces. If the adverse matters referred to in any of the risk
factors actually occurs, the Corporations business, financial condition or operations could be
adversely and materially affected. In that case, the trading price of the Corporations common
stock could decline, and you may lose all or part of your investment.
Risks Related to Our Business
We are subject to restrictions and conditions of a Consent Order issued by the FDIC and OFIR, and
an FRB Written Agreement. We have incurred and expect to continue to incur significant additional
regulatory compliance expense in connection with these enforcement actions, Failure to comply with
the Consent Order or the FRB Written Agreement could result in additional enforcement action
against us, including the imposition of further operating restrictions and monetary penalties.
The FDIC and OFIR have issued a Consent Order with Fidelity Bank and the Company has entered into
an FRB Written Agreement. The Consent Order contains a number of significant directives, including
higher capital requirements, requirements to reduce the level of our classified assets, operating
restrictions and restrictions on dividend payments by the Bank. These restrictions may impede our
ability to operate our own business. Certain directives are listed below:
|
|
|
Plans for the reduction of delinquencies and classified assets
|
|
|
|
|
Plans for lending and collection policies
|
|
|
|
|
Plans for the reduction of loan concentrations
|
|
|
|
|
The revision and implementation of a comprehensive strategic plan
|
|
|
|
|
The revision of its Liquidity Plan and the submission of weekly liquidity
reports to the FDIC and OFIR
|
If we fail to comply with the terms and conditions of the Consent Order or the FRB Written
Agreement, the appropriate regulatory authority could take additional enforcement action against
us, including the imposition further operating restrictions and monetary penalties. We could also
be directed to seek a merger partner. We have incurred and expect to continue to incur significant
additional regulatory compliance expense in connection with the enforcement actions, and we will
incur ongoing expenses
attributable to compliance with the terms of the enforcement actions. Although we do not expect it,
it is possible regulatory compliance expenses related to the enforcement actions could have a
material adverse impact on us in the future. In addition, our ability to independently make certain
changes to our business is restricted by the terms of the Consent Order and the FRB Written
Agreement, which could negatively impact the scope and flexibility of our business activities.
While we believe that we will be able to take actions that will result in the Consent Order and the
FRB Written Agreement being terminated in the future, we cannot guarantee that such actions will
result in the termination of the Consent Orders and / or the FRB Written Agreement. Further, the
imposition of the Consent Order and the FRB Written Agreement may make it more difficult to attract
and retain qualified employees.
54
ITEM 6. EXHIBITS
|
|
|
Exhibit 31.1
|
|
CEO Certification. pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
Exhibit 31.2
|
|
CFO Certification. pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
Exhibit 32.1
|
|
CEO Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
Exhibit 32.2
|
|
CFO Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
55
DEARBORN BANCORP, INC.
FORM 10-Q (continued)
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly
caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Dearborn Bancorp, Inc.
(Registrant)
|
|
|
|
|
|
|
|
|
/s/ John E. Demmer
|
|
|
John E. Demmer
|
|
|
Chairman
|
|
|
|
|
|
|
/s/ Michael J. Ross
|
|
|
Michael J. Ross
|
|
|
President and Chief Executive Officer
|
|
|
|
|
|
|
/s/ Jeffrey L. Karafa
|
|
|
Jeffrey L. Karafa
|
|
|
Treasurer and Chief Financial Officer
|
|
|
Date: November 15, 2010
56
DEARBORN BANCORP, INC.
FORM 10-Q (continued)
Exhibit Index
|
|
|
Exhibit
|
|
Description
|
31.1
|
|
CEO Certification. pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
31.2
|
|
CFO Certification. pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
32.1
|
|
CEO Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
32.2
|
|
CFO Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
57
Dearborn Bancorp (NASDAQ:DEAR)
Historical Stock Chart
From Apr 2024 to May 2024
Dearborn Bancorp (NASDAQ:DEAR)
Historical Stock Chart
From May 2023 to May 2024