e10vq
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-Q
|
|
|
þ |
|
QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2010
Commission File No. 000-33373
COMMUNITY CENTRAL BANK CORPORATION
(Exact name of small business issuer as specified in its charter)
|
|
|
Michigan
|
|
38-3291744 |
|
|
|
(State or other jurisdiction of incorporation
|
|
(IRS Employer Identification No.) |
or organization) |
|
|
100 North Main Street, PO Box 7, Mount Clemens, MI 48046-0007
(Address of principal executive offices and zip code)
(586) 783-4500
(Issuers telephone number)
Indicate by check mark whether the registrant (1) 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 Web site, if any, every Interactive Data File required to be submitted and posted
pursuant to Rule 405 of Regulation S-T (§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. See definitions of large
accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the
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) |
|
|
Indicated by check mark whether 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 of each of the issuers classes of common stock, as of
the latest practicable date:
|
|
|
|
|
|
|
|
Class |
|
|
Outstanding at November 12, 2010 |
|
|
Common Stock
|
|
|
3,739,881 Shares |
|
|
TABLE OF CONTENTS
PART I
|
|
|
Item 1. |
|
Financial Statements |
Consolidated Balance Sheet
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(Unaudited) |
|
|
|
|
|
|
(In thousands) |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
35,052 |
|
|
$ |
33,115 |
|
Federal funds sold |
|
|
5,680 |
|
|
|
1,048 |
|
|
|
|
|
|
|
|
Cash and Cash Equivalents |
|
|
40,732 |
|
|
|
34,163 |
|
|
|
|
|
|
|
|
|
|
Securities available for sale, at fair value |
|
|
46,931 |
|
|
|
65,903 |
|
Securities held to maturity, at amortized cost |
|
|
3,083 |
|
|
|
3,467 |
|
FHLB stock |
|
|
5,877 |
|
|
|
5,877 |
|
Residential mortgage loans held for sale |
|
|
6,449 |
|
|
|
3,497 |
|
|
|
|
|
|
|
|
|
|
Loans |
|
|
|
|
|
|
|
|
Commercial real estate |
|
|
271,074 |
|
|
|
273,578 |
|
Commercial and industrial |
|
|
44,121 |
|
|
|
48,782 |
|
Residential real estate |
|
|
46,630 |
|
|
|
51,101 |
|
Home equity lines of credit |
|
|
21,633 |
|
|
|
21,889 |
|
Consumer loans |
|
|
6,445 |
|
|
|
6,961 |
|
Credit card loans |
|
|
873 |
|
|
|
856 |
|
|
|
|
|
|
|
|
Total Loans |
|
|
390,776 |
|
|
|
403,167 |
|
|
|
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
(19,566 |
) |
|
|
(12,957 |
) |
|
|
|
|
|
|
|
Net Loans |
|
|
371,210 |
|
|
|
390,210 |
|
|
|
|
|
|
|
|
|
|
Net property and equipment |
|
|
10,124 |
|
|
|
9,106 |
|
Accrued interest receivable |
|
|
1,807 |
|
|
|
1,878 |
|
Other real estate |
|
|
8,301 |
|
|
|
9,300 |
|
Goodwill |
|
|
638 |
|
|
|
638 |
|
Intangible assets, net of amortization |
|
|
40 |
|
|
|
57 |
|
Cash surrender value of Bank Owned Life Insurance |
|
|
11,451 |
|
|
|
11,285 |
|
Other assets |
|
|
7,092 |
|
|
|
8,465 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
513,735 |
|
|
$ |
543,846 |
|
|
|
|
|
|
|
|
(continued)
2
Consolidated Balance Sheet
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(Unaudited) |
|
|
|
|
|
|
(In thousands) |
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
|
|
|
|
|
|
Noninterest bearing demand deposits |
|
$ |
53,165 |
|
|
$ |
45,716 |
|
NOW and money market accounts |
|
|
26,515 |
|
|
|
41,872 |
|
Savings deposits |
|
|
7,720 |
|
|
|
8,800 |
|
Time deposits |
|
|
308,855 |
|
|
|
304,743 |
|
|
|
|
|
|
|
|
Total Deposits |
|
|
396,255 |
|
|
|
401,131 |
|
|
|
|
|
|
|
|
|
|
Repurchase agreements |
|
|
36,299 |
|
|
|
41,106 |
|
Federal Home Loan Bank advances |
|
|
63,398 |
|
|
|
65,700 |
|
Accrued interest payable |
|
|
1,020 |
|
|
|
618 |
|
Other liabilities |
|
|
3,364 |
|
|
|
2,937 |
|
Subordinated debentures at fair value option |
|
|
1,250 |
|
|
|
8,366 |
|
|
|
|
|
|
|
|
Total Liabilities |
|
|
501,586 |
|
|
|
519,858 |
|
|
|
|
|
|
|
|
|
|
Stockholders Equity |
|
|
|
|
|
|
|
|
Preferred stock (1,000,000, no par value, shares authorized;
7,775 shares and 7,265 issued and outstanding at
September 30, 2010 and December 31, 2009, respectively) |
|
|
7,645 |
|
|
|
7,146 |
|
Common stock (No par value; 9,000,000 shares, authorized,
and 3,739,881 and 3,737,181 issued and outstanding at
September 30, 2010 and December 31, 2009, respectively) |
|
|
32,302 |
|
|
|
32,214 |
|
Retained deficit |
|
|
(28,035 |
) |
|
|
(15,536 |
) |
Accumulated other comprehensive gain |
|
|
237 |
|
|
|
164 |
|
|
|
|
|
|
|
|
Total Stockholders Equity |
|
|
12,149 |
|
|
|
23,988 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders Equity |
|
$ |
513,735 |
|
|
$ |
543,846 |
|
|
|
|
|
|
|
|
3
Consolidated Statements of Income
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands, except per share data) |
|
Interest Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans (including fees) |
|
$ |
5,998 |
|
|
$ |
6,510 |
|
|
$ |
17,855 |
|
|
$ |
19,423 |
|
Taxable securities |
|
|
358 |
|
|
|
645 |
|
|
|
1,270 |
|
|
|
2,304 |
|
Tax exempt securities |
|
|
20 |
|
|
|
74 |
|
|
|
73 |
|
|
|
272 |
|
Federal funds sold and interest bearing balances |
|
|
25 |
|
|
|
9 |
|
|
|
81 |
|
|
|
22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Interest Income |
|
|
6,401 |
|
|
|
7,238 |
|
|
|
19,279 |
|
|
|
22,021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOW and money market accounts |
|
|
31 |
|
|
|
55 |
|
|
|
124 |
|
|
|
205 |
|
Savings deposits |
|
|
10 |
|
|
|
13 |
|
|
|
36 |
|
|
|
44 |
|
Time deposits |
|
|
1,960 |
|
|
|
2,297 |
|
|
|
6,487 |
|
|
|
7,472 |
|
Repurchase agreements and fed funds purchased |
|
|
290 |
|
|
|
327 |
|
|
|
874 |
|
|
|
959 |
|
Federal Home Loan Bank advances |
|
|
542 |
|
|
|
1,015 |
|
|
|
1,978 |
|
|
|
3,286 |
|
Subordinated debentures |
|
|
311 |
|
|
|
311 |
|
|
|
934 |
|
|
|
924 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Interest Expense |
|
|
3,144 |
|
|
|
4,018 |
|
|
|
10,433 |
|
|
|
12,890 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income |
|
|
3,257 |
|
|
|
3,220 |
|
|
|
8,846 |
|
|
|
9,131 |
|
Provision for Credit Losses |
|
|
4,550 |
|
|
|
4,400 |
|
|
|
16,750 |
|
|
|
9,650 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Expense after Provision for Credit Losses |
|
|
(1,293 |
) |
|
|
(1,180 |
) |
|
|
(7,904 |
) |
|
|
(519 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiduciary income |
|
|
64 |
|
|
|
80 |
|
|
|
195 |
|
|
|
245 |
|
Deposit service charges |
|
|
97 |
|
|
|
110 |
|
|
|
288 |
|
|
|
300 |
|
Net realized security gain |
|
|
68 |
|
|
|
80 |
|
|
|
277 |
|
|
|
436 |
|
Change in fair value of assets/liabilities carried at
fair value under SFAS 159 |
|
|
584 |
|
|
|
1,313 |
|
|
|
7,116 |
|
|
|
2,383 |
|
Mortgage banking income |
|
|
897 |
|
|
|
623 |
|
|
|
2,342 |
|
|
|
2,384 |
|
Other income |
|
|
309 |
|
|
|
251 |
|
|
|
1,057 |
|
|
|
715 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Noninterest Income |
|
|
2,019 |
|
|
|
2,457 |
|
|
|
11,275 |
|
|
|
6,463 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries, benefits and payroll taxes |
|
|
2,084 |
|
|
|
2,050 |
|
|
|
6,588 |
|
|
|
6,231 |
|
Net occupancy expense |
|
|
445 |
|
|
|
424 |
|
|
|
1,337 |
|
|
|
1,304 |
|
Other operating expense |
|
|
3,025 |
|
|
|
2,439 |
|
|
|
7,682 |
|
|
|
5,708 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Noninterest Expense |
|
|
5,554 |
|
|
|
4,913 |
|
|
|
15,607 |
|
|
|
13,243 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss Before Taxes |
|
|
(4,828 |
) |
|
|
(3,636 |
) |
|
|
(12,236 |
) |
|
|
(7,299 |
) |
Provision for Income Tax (Benefit) |
|
|
|
|
|
|
(1,271 |
) |
|
|
|
|
|
|
(2,588 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss |
|
$ |
(4,828 |
) |
|
$ |
(2,365 |
) |
|
$ |
(12,236 |
) |
|
$ |
(4,711 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared on preferred shares |
|
|
53 |
|
|
|
107 |
|
|
|
253 |
|
|
|
263 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss available on common shares |
|
$ |
(4,881 |
) |
|
$ |
(2,472 |
) |
|
$ |
(12,489 |
) |
|
$ |
(4,974 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per share data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic loss |
|
$ |
(1.31 |
) |
|
$ |
(0.66 |
) |
|
$ |
(3.34 |
) |
|
$ |
(1.33 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted loss |
|
$ |
(1.31 |
) |
|
$ |
(0.66 |
) |
|
$ |
(3.34 |
) |
|
$ |
(1.33 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
4
Consolidated Statements of Comprehensive Income
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands) |
|
|
(In thousands) |
|
Net Loss as Reported |
|
$ |
(4,828 |
) |
|
$ |
(2,365 |
) |
|
$ |
(12,236 |
) |
|
$ |
(4,711 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Comprehensive Income (Loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in unrealized net gain (loss) on securities
available for sale |
|
|
(267 |
) |
|
|
428 |
|
|
|
73 |
|
|
|
487 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive Loss |
|
$ |
(5,095 |
) |
|
$ |
(1,937 |
) |
|
$ |
(12,163 |
) |
|
$ |
(4,224 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
5
Consolidated Statements of Cash Flow
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands) |
|
Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(12,236 |
) |
|
$ |
(4,711 |
) |
Adjustments to reconcile net income to net cash flow from operating activities: |
|
|
|
|
|
|
|
|
Net amortization of security premium |
|
|
603 |
|
|
|
320 |
|
Net loss on available for sale securities |
|
|
(277 |
) |
|
|
(436 |
) |
Net gain on instruments at fair value |
|
|
(7,116 |
) |
|
|
(2,383 |
) |
Provision for credit losses |
|
|
16,750 |
|
|
|
9,650 |
|
Depreciation expense |
|
|
527 |
|
|
|
483 |
|
Deferred income tax (benefit) expense |
|
|
|
|
|
|
(1,927 |
) |
Fair value of employee stock option expense |
|
|
75 |
|
|
|
67 |
|
Decrease in accrued interest receivable |
|
|
70 |
|
|
|
289 |
|
(Increase) decrease in other assets |
|
|
(1,990 |
) |
|
|
2,147 |
|
Decrease (increase) in accrued interest payable |
|
|
401 |
|
|
|
(302 |
) |
Increase (decrease) in other liabilities |
|
|
505 |
|
|
|
(1,163 |
) |
(Increase) decrease in loans sold held for sale |
|
|
(2,952 |
) |
|
|
677 |
|
Decrease (increase) in other real estate |
|
|
999 |
|
|
|
(3,615 |
) |
|
|
|
|
|
|
|
Net Cash Used in Operating Activities |
|
|
(4,641 |
) |
|
|
(904 |
) |
Investing Activities |
|
|
|
|
|
|
|
|
Sales, maturities, calls and prepayments of securities available for sale |
|
|
61,434 |
|
|
|
89,201 |
|
Purchases of securities available for sale |
|
|
(42,640 |
) |
|
|
(79,824 |
) |
Maturities, calls, sales and prepayments of trading securities |
|
|
|
|
|
|
24,700 |
|
Transfer and purchase of trading securities |
|
|
|
|
|
|
(7,237 |
) |
Maturities, calls, and prepayments of held to maturity securities |
|
|
370 |
|
|
|
143 |
|
Purchases of held to maturity securities |
|
|
|
|
|
|
(2,088 |
) |
Increase (decrease) in loans |
|
|
5,202 |
|
|
|
(7,693 |
) |
Purchases of property and equipment |
|
|
(1,545 |
) |
|
|
(55 |
) |
|
|
|
|
|
|
|
Net Cash Provided by Investing Activities |
|
|
22,821 |
|
|
|
17,147 |
|
Financing Activities |
|
|
|
|
|
|
|
|
Net (decrease) increase in demand and savings deposits |
|
|
(8,977 |
) |
|
|
24,506 |
|
Net increase (decrease) in time deposits |
|
|
4,112 |
|
|
|
(11,253 |
) |
Net (increase) decrease in short term borrowings |
|
|
(4,807 |
) |
|
|
5,377 |
|
FHLB advances |
|
|
10,000 |
|
|
|
|
|
FHLB advance repayments |
|
|
(12,302 |
) |
|
|
(20,500 |
) |
Preferred stock issuance |
|
|
499 |
|
|
|
500 |
|
Preferred Stock dividend paid |
|
|
(136 |
) |
|
|
(263 |
) |
Repurchase of stock |
|
|
|
|
|
|
623 |
|
|
|
|
|
|
|
|
Net Cash Used in Financing Activities |
|
|
(11,611 |
) |
|
|
(1,010 |
) |
Increase in Cash and Cash Equivalents |
|
|
6,569 |
|
|
|
15,233 |
|
Cash and Cash Equivalents at the Beginning of the Period |
|
|
34,163 |
|
|
|
16,162 |
|
|
|
|
|
|
|
|
Cash and Cash Equivalents at the End of the Period |
|
$ |
40,732 |
|
|
$ |
31,395 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Cash Flow Information: |
|
|
|
|
|
|
|
|
Interest paid |
|
$ |
10,031 |
|
|
$ |
13,192 |
|
Federal taxes paid |
|
$ |
0 |
|
|
$ |
0 |
|
Supplemental Noncash Disclosure: |
|
|
|
|
|
|
|
|
Loans transferred to other real estate owned |
|
$ |
2,033 |
|
|
$ |
5,746 |
|
6
Notes to Consolidated Financial Statements
(unaudited)
Principles of Consolidation:
1. The financial statements of Community Central Bank Corporation (the Corporation) include the
consolidation of its wholly-owned subsidiaries: Community Central Bank (the Bank) and Community
Central Mortgage Company, LLC (the Mortgage Company).
The Corporations Consolidated Balance Sheets are presented as of September 30, 2010 and December
31, 2009, and Consolidated Statements of Income and Comprehensive Income for the nine month periods
ended September 30, 2010 and 2009, and Consolidated Statements of Cash Flow for the nine months
ended September 30, 2010 and 2009. These unaudited financial statements are for interim periods
and do not include all disclosures normally provided with annual financial statements. The interim
statements should be read in conjunction with the financial statements and footnotes contained in
the Corporations Annual Report on Form 10-K for the fiscal year ended December 31, 2009.
In the opinion of management, the interim statements referred to above contain all adjustments
(consisting of normal, recurring items) necessary for a fair presentation of the financial
statements. The results of operations for interim periods are not necessarily indicative of the
results to be expected for the full year.
Critical Accounting Policies:
2. The accounting and reporting policies of the Corporation conform to accounting principles
generally accepted in the United States of America and general practices within the banking
industry. The following describes the critical accounting policies employed in the preparation of
financial statements.
Allowance for Loan Losses: The allowance for loan losses is maintained at a level considered by
management to be adequate to absorb losses inherent in existing loans and loan commitments. The
adequacy of the allowance is based on evaluations that take into consideration such factors as
prior loss experience, changes in the nature and volume of the portfolio, overall portfolio
quality, loan concentrations, specific impaired or problem loans and commitments, current economic
conditions that may affect the borrowers ability to pay and other subjective factors. The
determination of the allowance is also based on regulatory guidance. This guidance includes, but
is not limited to, generally accepted accounting principles and guidance issued from other
regulatory bodies, such as the joint policy statement issued by the Federal Financial Institutions
Examination Council.
Fair Value Option for Financial Assets and Financial Liabilities: Under ASC 825, Financial
Instruments, Fair Value Option, an entity is permitted to immediately elect the fair value option
for existing eligible items. While not required to adopt the new standard until 2008, the
Corporation elected to adopt it in the first quarter of 2007. As a result of the Corporations
adoptions, certain financial instruments were valued at fair value using the fair value option.
The Corporation adopted ASC 820, Fair Value Measurements and Disclosures.
The Corporation utilizes fair value measurements to record fair value adjustments to certain assets
and liabilities and to determine fair value disclosures. Additionally, from time to time, the
Corporation may be required to record at fair value other assets on a nonrecurring basis, such as
loans held for sale, loans held for investment and certain other assets. These nonrecurring fair
value adjustments typically involve application of lower of cost or market accounting or
write-downs of individual assets.
Income Taxes: Income tax expense is the sum of the current year income tax due or refundable and
the change in deferred tax assets and liabilities. Deferred tax assets and liabilities are the
expected future tax consequences of temporary differences between the carrying amounts and tax
bases of assets and liabilities, computed using enacted tax rates. A valuation allowance, if
needed, reduces deferred tax assets to the amount expected to be realized.
We recognize a tax position as a benefit only if it is more likely than not that the tax position
would be sustained in a tax examination, with a tax examination being presumed to occur. The
amount recognized is the largest amount of tax benefit that is greater than 50% likely of being
realized on examination. For tax positions not meeting the more likely than not test, no tax
benefit is recorded. We recognize interest and/or penalties related to income tax matters in
income tax expense.
7
The realization of deferred tax assets (net of a recorded valuation allowance) is largely dependent
upon future taxable income, future reversals of existing taxable temporary differences and the
ability to carry back losses to available tax years. In assessing the need for a valuation allowance, we consider all positive and negative evidence, including
taxable income in carry back years, scheduled reversals of deferred tax liabilities, expected
future taxable income and tax planning strategies.
Subordinated Debenture:
3. On February 13, 2007, Community Central Bank Corporation issued $18.0 million aggregate
liquidation amount of cumulative trust preferred securities through Community Central Capital Trust
II, a statutory trust formed by the Corporation for the purpose of issuing the securities (the
Trust II Securities). The Trust II Securities bear a fixed distribution rate of 6.71% per annum
through March 6, 2017, and thereafter will bear a floating distribution rate equal to 90-day LIBOR
plus 1.65%. The Trust II Securities are redeemable at the Corporations option, in whole or in
part, at par beginning March 6, 2017, and if not sooner redeemed, mature on March 6, 2037. The
Trust II Securities were sold in a private transaction exempt from registration under the
Securities Act of 1933, as amended.
Fair Value Option for Financial Assets and Financial Liabilities:
4. The Corporation utilizes fair value measurements to record fair value adjustments to certain
assets and liabilities and to determine fair value disclosures. Additionally, from time to time,
the Corporation may be required to record at fair value other assets on a nonrecurring basis, such
as loans held for sale, loans held for investment and certain other assets. These nonrecurring
fair value adjustments typically involve application of lower of cost or market accounting or
write-downs of individual assets.
Fair Value Hierarchy
Under ASC 820, Fair Value Measurements and Disclosures, the Corporation groups assets and
liabilities at fair value in three levels, based on the markets in which the assets and liabilities
are traded and the reliability of the assumptions used to determine fair value. These levels are:
Level 1 Valuation is based upon quoted prices for identical instruments traded in active markets.
Level 2 Valuation is based upon quoted prices for similar instruments in active markets, quoted
prices for identical or similar instruments in markets that are not active, and model-based
valuation techniques for which all significant assumptions are observable in the market.
Level 3 Valuation contains unobservable input(s) and is used to the extent observable inputs are
not available, thereby allowing for situations in which there is little, if any, market activity.
Level 3 instruments typically include, in addition to unobservable or Level 3 components,
observable components.
Management has elected the fair value option for the following reasons for each of the eligible
items or group of similar eligible items.
Investment Securities:
In the first quarter of 2009, the Corporation elected to sell substantially all of the investment
securities recorded as trading securities, and to unwind the hedging interest rate swap position
with the counterparty which resulted in realizing a combined net loss of $400,000 in 2009. This was
based on managements determination that the combination of the securities and interest rate swap
would no longer provide a benefit to the Corporation in the current historically low interest rate
environment. The Corporation had held the securities and interest rate swap for an extended amount
of time under ASC 825, Financial Instruments, Fair Value Option.
Subordinated Debentures:
Management elected the fair value option for its subordinated debenture. Management considers the
subordinated debenture a critical component for future growth and wished to utilize interest rate
swaps at that point in time to hedge the risk of this longer term liability. Management elected
the fair value option accounting treatment for interest rate swaps because it was less complex than
alternative methods and therefore suitable for a community bank with limited resources. Management
has elected the fair value option on the subordinated debenture which was issued on February 13,
2007 for $18.6 million. Additionally, an interest rate swap for a like kind notional value was
secured, in part, to reduce any volatility associated with the recognition of the fair value option
under ASC 825, Financial Instruments, Fair Value Option.
8
Under the interest rate swap, the
Corporation has agreed to receive a fixed rate of 6.71% and pay Libor plus 170 basis points. The
debenture carries an interest rate fixed for 10 years at 6.71%, and was originally based on a ten
year treasury interest rate swap of 5.06%, plus 165 basis points and was, prior to the settlement of the interest rate swap, hedging market fluctuations. In the first
quarter of 2009, the Corporation elected to unwind the interest rate swap position with the
counterparty which resulted in realizing $3.3 million, which represented substantially all of the
unrealized gains which had been recorded as noninterest income, under the fair value option through
December 31, 2008. This was based on managements determination that the interest rate swap would
no longer provide a benefit to the Corporation.
Management has the intent to utilize the fair value option on selected financial assets and
liabilities on a go forward basis.
The valuations of the instruments measured under ASC 820, Fair Value Measurements and Disclosures,
for 2007 were measured under a market approach using matrix pricing for investment securities and
the income approach using observable data for the liabilities reported under ASC 825, Financial
Instruments, Fair Value Option. The inputs were observable for the asset and liability yields on
commonly quoted intervals based on similar assets and liabilities for level 2 instruments. The
Corporation does not have a credit rating through any major credit research credit rating facility.
The trust preferred market from which a basis for pricing on the subordinated debenture is arrived
at is reflective of changes in the commercial banking environment. The determination of fair value
of the subordinated debenture is considered by management to be reflective of the current
assessments as to the market for fixed rate trust preferred and subordinated debentures of similar
duration and characteristics. During several quarterly periods, the trust preferred market
reflected only a small base of participants in the market place. The disarray in the credit
markets contributed to the lack of market transactions in this financial instrument. Under ASC
820, Fair Value Measurements and Disclosures, management evaluated factors to determine whether
there has been a significant decrease in volume of activity for the liability compared to normal
market activity. Based on the factors observable to management contained in ASC 820, Fair Value
Measurements and Disclosures, management concluded that quoted prices may not be determinative of
fair value. Management also evaluated the circumstances to determine whether the issuance of
subordinated debentures and trust preferred securities was orderly based on the weight of evidence
available. Based on the factors contained in ASC 820, Fair Value Measurements and Disclosures,
management concluded the market for bank subordinated debentures and trust preferred securities was
not orderly. Management has used all observable data available, including the market data for
subordinated debentures and trust preferred securities traded as assets, to obtain additional
observable information. The inputs and valuation techniques used by management to determine fair
value included pricing models for like type financial instruments priced to a yield to maturity of
that instrument. Management uses market surveys for like type instruments in aiding the valuation
process. Management also considers market data for the issuance of subordinated debentures in
evaluating the appropriate fair value of the instrument. Multiple inputs are used in the valuation
process including assumptions on credit spreads, projected yield curves and other modeling
techniques used in pricing financial instruments to determine the fair value after incorporating
all known factors and adjustments which may be significant. A determination was made, based upon
the significance of unobservable parameters as of September 30, 2010 to the overall fair value
measurement, to continue to report the subordinated debentures under level 3 significant
unobservable inputs. In addition to the unobservable components, or level 3 components, observable
components that can be validated to external sources are part of the validation methodology. The
net change in fair value associated with all instruments recorded under ASC 825, Financial
Instruments, Fair Value Option, totaled $7.1 million for the first nine months of 2010, versus $2.4
million for the first nine months of 2009. The significant increase was primarily related to larger
gains recorded in the fair market value of the subordinated debenture connected with the issuance
of trust preferred securities. Significantly affecting the valuation of the debenture was the
worsening financial condition of the Bank and the suspension and deferral of interest payments
by the Corporation, which was announced on May 14, 2010. The fair value was based in part on the
relative market value ascribed to debt and trust preferred instruments traded within the same
geographic area as assets in the marketplace and with financial institutions of similar financial
condition. The use of a discounted cash flow analysis was integral in the determination of the
fair value of this instrument. An assumption used in the discounted cash flow analysis, in
addition to those described above, was the forecasted deferral of interest payments by the
Corporation on its subordinated debenture.
Changes in market credit spreads for this instrument impact the relative fair value of this
financial liability. Changes in credit spreads are not easily predictable and may cause adverse
changes in the fair value of this instrument and a possible loss of income in the future.
9
Securities Available for Sale, at Fair Value:
The fair values of securities available for sale are determined by matrix pricing, which is a
mathematical technique widely used in the industry to value debt securities without relying
exclusively on quoted prices for the specific securities but rather by relying on the securities
relationship to other benchmark quoted securities (level 2 inputs).
The following table presents the fair value measurement at September 30, 2010 using the identified
valuations and the changes in fair value for the nine month period ended September 30, 2010, and
September 30, 2009.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in fair value for |
|
|
|
|
|
|
|
Fair Value Measurement at |
|
|
|
|
|
|
nine months ended Sept |
|
|
|
|
|
|
|
September 30, 2010 |
|
|
|
|
|
|
30, 2010, measured at fair |
|
|
|
|
|
|
|
Significant Other |
|
|
Significant |
|
|
value pursuant to election |
|
|
|
Fair Value |
|
|
Observable |
|
|
Unobservable |
|
|
of the fair value option |
|
|
|
Measurements |
|
|
Inputs |
|
|
Inputs |
|
|
Other Gains or Losses in |
|
Description |
|
09/30/10 |
|
|
(Level 2) |
|
|
(Level 3) |
|
|
pretax income |
|
|
|
|
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. agency mortgage backed securities |
|
$ |
37,870 |
|
|
$ |
37,870 |
|
|
$ |
|
|
|
$ |
|
|
U.S. agency collateralized mortgage
obligations |
|
|
7,803 |
|
|
|
7,803 |
|
|
|
|
|
|
|
|
|
Municipal securities |
|
|
491 |
|
|
|
491 |
|
|
|
|
|
|
|
|
|
Mutual fund and trust preferred securities |
|
|
767 |
|
|
|
767 |
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subordinated debentures |
|
|
1,250 |
|
|
|
|
|
|
|
1,250 |
|
|
|
7,116 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
7,116 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in fair value for |
|
|
|
|
|
|
|
Fair Value Measurement at |
|
|
|
|
|
|
nine months ended Sept 30, |
|
|
|
|
|
|
|
September 30, 2009 |
|
|
|
|
|
|
2009, measured at fair value |
|
|
|
|
|
|
|
Significant Other |
|
|
Significant |
|
|
pursuant to election of the |
|
|
|
Fair Value |
|
|
Observable |
|
|
Unobservable |
|
|
fair value option |
|
|
|
Measurements |
|
|
Inputs |
|
|
Inputs |
|
|
Other Gains or Losses in |
|
Description |
|
09/30/09 |
|
|
(Level 2) |
|
|
(Level 3) |
|
|
pretax income |
|
|
|
|
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading securities |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
(132 |
) |
Securities available for sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. treasury notes |
|
|
3,000 |
|
|
|
3,000 |
|
|
|
|
|
|
|
|
|
U.S. agency mortgage backed securities |
|
|
35,414 |
|
|
|
35,414 |
|
|
|
|
|
|
|
|
|
U.S. agency collateralized mortgage
obligations |
|
|
21,354 |
|
|
|
21,354 |
|
|
|
|
|
|
|
|
|
Municipal securities |
|
|
4,489 |
|
|
|
4,489 |
|
|
|
|
|
|
|
|
|
Mutual fund and trust preferred securities |
|
|
718 |
|
|
|
718 |
|
|
|
|
|
|
|
|
|
Interest rate swap hedging securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(75 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subordinated debentures |
|
|
9,842 |
|
|
|
|
|
|
|
9,842 |
|
|
|
2,915 |
|
Interest rate swap hedging subordinated
debentures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(325 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
2,383 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income and interest expense of the respective financial instruments have been
recorded in the consolidated statements of income based on the category of financial instrument.
Changes in level 3 recurring fair value measurements
The table below includes a roll forward of the balance sheet amounts for the three and nine month
period ended September 30, 2010 and the three and nine month period ended September 30, 2009
(including the change in fair value), for financial instruments classified by the Corporation
within level 3 of the valuation hierarchy. When a determination is made to classify a financial
instrument within level 3, the determination is based upon the significance of the unobservable
parameters to the overall fair value measurement. However, level 3 financial instruments typically
include, in addition to the unobservable or level 3 components, observable components (that is,
components that can be validated to external sources); accordingly, the gains and losses in the
table below include changes in fair value due in part to observable factors that are part of the
valuation methodology. Also, the Corporation attempts to risk manage the observable components of
level 3 financial instruments using derivative positions that are classified within level 2 of the
valuation hierarchy; as these level 2 risk management instruments are not included below, the gains
or losses in the table do not reflect the effect of the Corporations risk management activities
related to such level 3 instruments.
11
Fair value measurements using significant unobservable inputs
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in unrealized |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
gains and (losses) related |
|
|
|
|
|
|
Total realized / |
|
Purchases, |
|
Transfers |
|
|
|
|
|
to financial instruments for |
For the three months |
|
Fair Value |
|
unrealized |
|
issuances |
|
in and / or |
|
Fair Value |
|
the three months ended |
ended Sept 30, 2010 |
|
July 1, 2010 |
|
gains / losses |
|
settlements, net |
|
out of Level 3 |
|
September 30, 2010 |
|
held at Sept 30, 2010 |
|
|
|
|
|
|
|
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
Subordinated
Debentures |
|
$ |
1,834 |
|
|
$ |
584 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
1,250 |
|
|
$ |
584 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in unrealized |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
gains and (losses) related |
|
|
|
|
|
|
Total realized / |
|
Purchases, |
|
Transfers |
|
|
|
|
|
to financial instruments for |
For the nine months |
|
Fair Value |
|
unrealized |
|
issuances |
|
in and / or |
|
Fair Value |
|
the nine months ended held |
ended Sept 30, 2010 |
|
January 1, 2010 |
|
gains / losses |
|
settlements, net |
|
out of Level 3 |
|
September 30, 2010 |
|
at Sept 30, 2010 |
|
|
|
|
|
|
|
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
Subordinated
Debentures |
|
$ |
8,366 |
|
|
$ |
7,116 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
1,250 |
|
|
$ |
7,116 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in unrealized |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
gains and (losses) related |
|
|
|
|
|
|
Total realized / |
|
Purchases, |
|
Transfers |
|
|
|
|
|
to financial instruments for |
For the three months |
|
Fair Value |
|
unrealized |
|
issuances |
|
in and / or |
|
Fair Value |
|
the three months ended |
ended Sept 30, 2009 |
|
July 1, 2009 |
|
gains / losses |
|
settlements, net |
|
out of Level 3 |
|
September 30, 2009 |
|
held at Sept 30, 2009 |
|
|
|
|
|
|
|
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
Subordinated
Debentures |
|
$ |
11,155 |
|
|
$ |
1,313 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
9,842 |
|
|
$ |
1,313 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in unrealized |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
gains and (losses) related |
|
|
|
|
|
|
Total realized / |
|
Purchases, |
|
Transfers |
|
|
|
|
|
to financial instruments for |
For the nine months |
|
Fair Value |
|
unrealized |
|
issuances |
|
in and / or |
|
Fair Value |
|
the nine months ended held |
ended Sept 30, 2009 |
|
January 1, 2009 |
|
gains / losses |
|
settlements, net |
|
out of Level 3 |
|
September 30, 2009 |
|
at Sept 30, 2009 |
|
|
|
|
|
|
|
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
Subordinated
Debentures |
|
$ |
12,757 |
|
|
$ |
2,915 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
9,842 |
|
|
$ |
2,915 |
|
Assets Measured at Fair Value on a Nonrecurring Basis
Residential Mortgages Held for Sale
Residential mortgages held for sale are reported at the lower of cost or fair value. The fair
value of the residential mortgages held for sale is based on binding quotes from investors.
Impaired Loans
The Corporation does not record loans at fair value on a recurring basis. However, from time to
time, a loan is considered impaired and an allowance for loan losses is established. Loans for
which it is probable that payment of interest and principal will not be made in accordance with the
contractual terms of the loan agreement are considered impaired. Once a loan is identified as
individually impaired, management
12
measures impairment in accordance with ASC 310, Accounting for
Creditors for Impairment of a Loan. The fair value of impaired loans is estimated primarily using
collateral value. Those impaired loans not requiring an allowance represent loans for which the
fair value of the expected repayments or collateral exceed the recorded investments in such loans.
The fair value of the collateral is based on an observable market price, current appraised value
and managements estimates of the value of the collateral and other market conditions. Due to the
lack of market transactions, volatility in pricing and other factors, some of which may be
unobservable, the Corporation recorded the impaired loans as nonrecurring level 3.
Other Real Estate Owned
Other real estate owned assets are adjusted to fair value, less costs of sale, upon transfer of the
loans to foreclosed assets. Subsequently, other real estate owned assets are carried at the lower
of carrying value or fair value. Fair value is based upon independent market prices, appraised
values of the collateral or managements estimation of the value of the collateral. The fair value
of the collateral is based on an observable market price, a current appraised value, or
managements estimates. Due to the lack of transactions, volatility in pricing and other factors,
some of which may be unobservable, the Corporation recorded other real estate owned as nonrecurring
level 3.
13
The following table presents assets measured at fair value on a nonrecurring basis for the
three and nine month period ended September 30, 2010 and the three and nine month period ended
September 30, 2009.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quoted Prices in |
|
|
|
|
|
|
|
|
|
|
|
|
Active Markets |
|
Significant Other |
|
Significant |
|
|
|
|
|
|
|
|
for Identical Assets |
|
Observable Inputs |
|
Unobservable Inputs |
|
|
Assets: |
|
Fair Value |
|
(Level 1) |
|
(Level 2) |
|
(Level 3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Losses for the |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
three months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2010 |
September 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans |
|
$ |
49,513 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
49,513 |
|
|
$ |
3,937 |
|
Other real estate owned |
|
$ |
8,301 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
8,301 |
|
|
$ |
530 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Losses for the |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
nine months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2010 |
September 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans |
|
$ |
49,513 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
49,513 |
|
|
$ |
12,215 |
|
Other real estate owned |
|
$ |
8,301 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
8,301 |
|
|
$ |
1,632 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Losses for the |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
three months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2009 |
September 30, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans |
|
$ |
30,517 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
30,517 |
|
|
$ |
3,766 |
|
Other real estate owned |
|
$ |
6,528 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
6,528 |
|
|
$ |
691 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Losses for the |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
nine months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2009 |
September 30, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans |
|
$ |
30,517 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
30,517 |
|
|
$ |
7,048 |
|
Other real estate owned |
|
$ |
6,528 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
6,528 |
|
|
$ |
1,127 |
|
14
In accordance with ASC 825, Financial Instruments, Fair Value Option, the carrying amounts and
estimated fair values of financial instruments, at September 30, 2010 and December 31, 2009 are as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2010 |
|
December 31, 2009 |
|
|
Carrying |
|
Estimated |
|
Carrying |
|
Estimated |
|
|
Amount |
|
Fair Value |
|
Amount |
|
Fair Value |
|
|
(In thousands) |
Financial Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
40,732 |
|
|
$ |
40,732 |
|
|
$ |
34,163 |
|
|
$ |
34,163 |
|
Securities available for sale, at fair value |
|
|
46,931 |
|
|
|
46,931 |
|
|
|
65,903 |
|
|
|
65,903 |
|
Securities held to maturity, at amortized cost |
|
|
3,083 |
|
|
|
3,154 |
|
|
|
3,467 |
|
|
|
3,469 |
|
FHLB stock |
|
|
5,877 |
|
|
|
5,877 |
|
|
|
5,877 |
|
|
|
5,877 |
|
Residential mortgages held for sale |
|
|
6,449 |
|
|
|
6,449 |
|
|
|
3,497 |
|
|
|
3,497 |
|
Loans, net of allowance |
|
|
371,210 |
|
|
|
386,889 |
|
|
|
390,210 |
|
|
|
402,500 |
|
Accrued interest receivable |
|
|
1,807 |
|
|
|
1,807 |
|
|
|
1,878 |
|
|
|
1,878 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand and savings deposits |
|
|
87,400 |
|
|
|
87,400 |
|
|
|
96,388 |
|
|
|
96,388 |
|
Time deposits |
|
|
308,855 |
|
|
|
316,135 |
|
|
|
304,743 |
|
|
|
311,102 |
|
Repurchase agreements |
|
|
36,299 |
|
|
|
36,299 |
|
|
|
41,106 |
|
|
|
41,106 |
|
Federal Home Loan Bank advances |
|
|
63,398 |
|
|
|
65,620 |
|
|
|
65,700 |
|
|
|
66,883 |
|
Accrued interest payable |
|
|
1,020 |
|
|
|
1,020 |
|
|
|
618 |
|
|
|
618 |
|
Subordinated debentures (a) |
|
|
1,250 |
|
|
|
1,250 |
|
|
|
8,366 |
|
|
|
8,366 |
|
|
|
|
(a) |
|
Carried at fair value option under ASC 825, Financial Instruments, Fair Value Option for
Financial Assets and Liabilities, for the entire category. |
Fair values are based on quoted market prices for similar instruments or estimated using
discounted cash flow analysis. The discount rates used are estimated using comparable market rates
for similar types of instruments adjusted to be commensurate with the credit risk, overhead costs
and optionality of such instruments. Considerable judgment is inherently required to interpret
market data to develop the estimates of fair value. Accordingly, the estimates presented above do
not necessarily represent amounts that the Corporation could realize in a current market exchange.
The following methods and assumptions were used to estimate the fair value of financial
instruments:
Cash and cash equivalents: For these short-term instruments, the carrying amount is a reasonable
estimate of fair value.
Securities, Federal Home Loan Bank stock: The fair value of the securities portfolio is based on
matrix pricing where similar securities are used to interpolate fair value of the subject
instruments and as such is considered a level 2 valuation. The carrying value of FHLB stock
approximates fair value based on their redemption provisions.
Loans: For variable rate loans with no significant change in credit risk since loan origination,
the carrying amount is a reasonable estimate of fair value. For all other loans, including fixed
rate loans, the fair value is estimated using a discounted cash flow analysis, using interest rates
currently offered on similar loans to borrowers with similar credit ratings and for the same
remaining maturities. The resulting value is reduced by an estimate of losses inherent in the
portfolio.
Residential mortgages held for sale: The estimated fair value of residential mortgages held for
sale is the carrying amount. The duration of the portfolio is typically within two weeks or less
and a commitment of sale has already occurred when the loans are funded.
15
Deposits: The estimated fair value of demand deposits, certain money market deposits, and savings
deposits is the amount payable on demand at the reporting date. The fair value of fixed maturity
time deposits is estimated using the rates currently offered for deposits of similar remaining
maturities.
Federal Home Loan Bank advances: The estimated fair value of Federal Home Loan Bank advances is
estimated using rates currently offered for funding sources of similar remaining maturities.
Repurchase agreements: The estimated fair value of short-term borrowings is the carrying amount,
since they mature the next day.
Accrued interest: Accrued interest receivable and payable are short-term in nature; therefore,
their carrying amount approximates fair value.
Subordinated debentures: Subordinated debentures are carried at fair value under ASC 825,
Financial Instruments, Fair Value Option.
Commitments: The fair value of commitments is estimated using the fees currently charged to enter
into similar arrangements, taking into account the remaining terms of the agreements and the
present creditworthiness of the counterparties. The majority of commitments to extend credit and
letters of credit would result in loans with a market rate of interest if funded. The fair value
of these commitments is not material.
Subsequent Events:
5. Under the Community Central Bank Death Benefit Plan, the Bank is liable for a death benefit payable to
the estate or beneficiary of David A. Widlak, the deceased President and Chief Executive Officer of the Bank and
Corporation. The amount of this benefit liability is approximately $2.3 million. The Bank provided informal funding
of this benefit by purchasing bank owned life insurance (BOLI). The insurance proceeds, net of the cash surrender
value carried on the balance sheet and net of the death benefit payable, is expected to provide a net gain of $1.7
million to the Corporation. The Corporation filed a claim for life insurance in October 2010, when the body was
discovered. Due to uncertainty regarding some factors, including time of death, the Corporation will record the
transaction in the fourth quarter of 2010. The estimated net effect of these transactions, when recorded on the
Corporations Consolidated Balance Sheet and Consolidated Statement of Income would result in an increase in total
assets of $2.9 million, an increase in total liabilities of $1.2 million and an increase in total capital and net income of
$1.7 million.
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
The following discussion compares the financial condition of the Corporation and its wholly owned
subsidiaries at September 30, 2010 and December 31, 2009 and the results of operations for the
three months and nine months ended September 30, 2010 and 2009. This discussion should be read in
conjunction with the financial statements and statistical data presented elsewhere in this report.
SAFE HARBOR REGARDING FORWARD-LOOKING STATEMENTS
This report contains forward-looking statements that are based on managements beliefs,
assumptions, current expectations, estimates and projections about the financial services industry,
the economy, and about the Corporation and the Bank. Words such as anticipates, believes,
estimates, expects, forecasts, intends, is likely, plans and projects, and variations of such words
and similar expressions are intended to identify such forward-looking statements. These
forward-looking statements are intended to be covered by the safe-harbor provisions of the Private
Securities Litigation Reform Act of 1995. These forward-looking statements are based on the
Corporations expectations and are subject to risks and uncertainties that cannot be predicted or
quantified and are beyond the Corporations control, including the potential that (1) the
Corporation may not be able to continue as a going concern, (2) the Bank may not be able to comply
with the Consent Order that it recently entered into with the Michigan Office of Financial and
Insurance Regulations and the Federal Deposit Insurance Corporation, and (3) because of our
significantly undercapitalized status, our regulators may initiate additional enforcement actions
against us, which could include placing the Bank under conservatorship or into receivership.
Although we believe that our plans, intentions and expectations, as reflected in these
forward-looking statements are reasonable, we can give no assurance that these plans, intentions or
expectations will be achieved or realized. Our actual results, performance, or achievements may
differ materially from those suggested, expressed, or implied by forward-looking statements as a
result of a wide variety or range of factors including, but not limited to: the risk that the Bank
will be placed into conservatorship or receivership as result of being significantly
undercapitalized under the Prompt Corrective Action (PCA) regulations or because the Corporation
is not able to improve its capital position; the possibility that the Bank will not be able to
comply with the conditions imposed by the Consent Order, including but not limited to its ability
to increase capital, or to comply with statutory obligations applicable to significantly
undercapitalized institutions under PCA, or comply with other regulatory requirements which could
result in the imposition of further enforcement action imposing additional restrictions on our
operations or placing the Bank into conservatorship or receivership at any time; risk that
continued negative publicity regarding our financial condition will have an adverse effect on our
operations; credit risks of lending activities, including changes in the level and trend of loan
delinquencies and write-offs; changes in general economic conditions, either nationally or in our
market areas; changes in the levels of general interest rates, deposit interest rates, our net
interest margin and funding sources; fluctuations in the demand for loans, the number of unsold
homes and other properties and fluctuations in real estate values in our market areas; results of
examinations of us by the Federal
16
Deposit Insurance Corporation, Michigan Office of Financial and Insurance Regulation or other regulatory authorities, including the
possibility that any such regulatory authority may, among other things, require us to increase our
reserve for loan losses or to write-down assets; our ability to control operating costs and
expenses; our ability to successfully integrate any assets, liabilities, customers, systems, and
management personnel we have acquired or may in the future acquire into our operations and our
ability to realize related revenue synergies and cost savings within expected time frames and any
goodwill charges related thereto; our ability to manage loan delinquency rates; our ability to
retain key members of our senior management team; costs and effects of litigation, including
settlements and judgments; increased competitive pressures among financial services companies;
changes in consumer spending, borrowing and savings habits; legislative or regulatory changes that
adversely affect our business; adverse changes in the securities markets; inability of key
third-party providers to perform their obligations to us; changes in accounting policies and
practices, as may be adopted by the financial institution regulatory agencies or the Financial
Accounting Standards Board; other economic, competitive, governmental, regulatory, and
technological factors affecting our operations, pricing, products and services and other risks
detailed in the Corporations reports filed with the Securities and Exchange Commission.
Actual results and outcomes may materially differ from what may be expressed or forecasted in the
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. We caution readers not to place undue reliance on any
forward-looking statements.
EXECUTIVE SUMMARY
Community Central Bank Corporation is the holding company for Community Central Bank (the Bank)
in Mount Clemens, Michigan. The Bank opened for business in October 1996 and serves businesses and
consumers across Macomb, Oakland, St. Clair and Wayne counties with a full range of lending,
deposit, trust, wealth management and Internet banking services. The Bank operates four full
service facilities in Mount Clemens, Rochester Hills, Grosse Pointe Farms and Grosse Pointe Woods,
Michigan. Community Central Mortgage Company, LLC, a subsidiary of the Bank, operates locations
servicing the Detroit metropolitan area and central and northwest Indiana. River Place Trust and
Community Central Wealth Management are divisions of Community Central Bank. Community Central
Insurance Agency, LLC is a wholly owned subsidiary of Community Central Bank. The Corporations
common shares currently trade on The NASDAQ Capital Market under the symbol CCBD.
On September 20, 2010, David A. Widlak, the CEO of the Corporation and the Bank disappeared and was
later found dead. The impact of the media coverage surrounding this tragic event also led to
negative news reports discussing our current financial situation. These reports and public
disclosures involving the recently issued Consent Order, discussed below, may have a negative
impact on our business by eroding customer confidence in the Bank. Even though our deposits are
insured by the FDIC, customers may choose to withdraw their deposits, and new customers may choose
to do business elsewhere. In addition, we may find that our service providers will be reluctant to
commit to long-term projects with us. Even if we are able to improve our current financial
situation, we may be the object of negative publicity and speculation about our future, which may
adversely affect our business, financial condition, liquidity and results of operations.
Additionally, our ability to continue as a going concern is in substantial doubt as a result of our
significant net loss from operations for the three and nine months ended September 30, 2010,
deterioration in the credit quality of the loan portfolio, and the decline in the level of our
regulatory capital to support operations. Mr. Widlak played a critical role in our ability to
identify and consummate a strategic transaction, including a capital infusion, a merger or sale of
the Corporation or Bank. Unless we return to profitability or identify and execute a viable
strategic alternative, it is unlikely that we will be able to continue as a going concern.
Our results of operations depend largely on net interest income. Net interest income is the
difference in interest income the Corporation earns on interest-earning assets, which comprise
primarily commercial and residential real estate loans and, to a lesser extent, commercial business
and consumer loans, and the interest the Corporation pays on our interest-bearing liabilities,
which are primarily deposits and borrowings. Management strives to match the repricing
characteristics of the interest earning assets and interest bearing liabilities to protect net
interest income from changes in market interest rates and changes in the shape of the yield curve.
The results of our operations may also be affected by local and general economic conditions. The
largest geographic segment of our customer base is in Macomb County, Michigan. The economic base
of the County continues to diversify from the automotive service sector, although the impact of the
restructuring of the American automobile companies has a direct impact on southeastern Michigan. A slowdown in the local and
17
statewide economy has produced increased financial strain on segments of the Banks customer base. The Bank has experienced increased delinquency levels
and losses in its loan portfolio, primarily with commercial real estate, residential developer
loans within the commercial real estate loan portfolio, with commercial and industrial loans, and
with residential real estate loans. Further downturns in the local economy may affect the demand
for, and performance of, commercial loans and related small to medium sized business related
products. This could have a significant impact on how the Corporation deploys earning assets. The
competitive environment among other financial institutions and financial service providers and the
Bank in the Macomb, Oakland, St. Clair and Wayne counties of Michigan may affect the pricing levels
of various loan and deposit products. The impact of competitive rates on deposit products may
increase the relative cost of funds for the Corporation and thus negatively impact net interest
income.
The weakness in the economy continues to affect parts of our loan portfolio requiring a higher
provision for loan losses. We recorded a $4.6 million provision for loan losses in the third
quarter of 2010 and $16.8 million for the first nine months of 2010. The provision is based upon
managements review of the risks inherent in the loan portfolio and the level of our allowance for
loan losses. In addition, net charge-offs for the first nine months of 2010 totaled $10.1 million,
or 3.41% of total average loans on an annualized basis. Total nonaccruing loans and loans past due
90 days or more and still accruing interest totaled $39.8 million, or 10.19% of total loans at
September 30, 2010 compared to $22.9 million, or 5.68% at December 31, 2009. The allowance for loan
losses at September 30, 2010 was $19.6 million, or 5.01% of total loans, versus $13.0 million, or
3.21% at December 31, 2009.
We continue to focus on strategies to preserve and increase capital, and emphasize segments of
operations that are capital efficient, such as our mortgage banking operations, our branch deposit
operations as well as our Trust and Wealth divisions. An ongoing effort to increase our core
deposits has translated to a reduction in our cost of funds. During the first nine months of 2010,
our deposits decreased $4.9 million. Deposits decreased during the third quarter of 2010 $32.6
million. The decrease was attributable to withdrawals of deposits by customers concerned about the
financial stability of the Bank from the media coverage of the disappearance and death of the
Corporations and Banks CEO. The Bank was able to utilize a non-brokered internet time deposit
service and an advance from the Federal Home Loan Bank of Indianapolis to offset the loss in
deposits (non-brokered) during the first two weeks following our CEOs disappearance. The total
amount of internet time deposits gathered from September 20, 2010 to September 30, 2010 represented
approximately $30.8 million. The Bank increased Federal Home Loan Bank advances by $10 million
during the aforementioned time frame. Management is reducing the brokered time deposits for the
foreseeable future. Management plans to reduce total assets to help increase the capital ratios.
Net interest income of the Corporation will be negatively affected by the planned decrease in
earning assets. The decrease in earning assets should not have a negative effect on net interest
margin as the reduction in wholesale funds is a relatively high cost of funds producing relatively
compressed interest rate spreads at levels smaller than the current net interest margin.
The Bank is currently subject to a Consent Order and is significantly undercapitalized under PCA
and accordingly is operating under significant operating restrictions. The Consent Order is with
the Federal Deposit Insurance Corporation (FDIC) and the Michigan Office of Financial and Insurance
Regulation (OFIR). The order requires Community Central Bank to take corrective measures in a
number of areas to strengthen and improve the Banks financial condition and operations. The
Consent Order is effective as of November 1, 2010. By entering into the Consent Order, the Bank is
directed and has agreed to increase board oversight and conduct an independent study of management,
improve regulatory capital ratios, charge-off certain classified assets, reduce its level of loan
delinquencies and problem assets, limit lending to certain borrowers, revise lending and collection
policies, adopt and implement new profit, strategic and liquidity plans, and correct loan
underwriting and credit administration deficiencies. The Consent Order also requires the Bank to
obtain prior regulatory approval before the payment of cash dividends or the appointment of any
senior executive officers or directors. The Bank also is not allowed to accept brokered deposits
without a waiver from the FDIC and must comply with certain deposit rate restrictions. The Consent
Order could significantly effect our ability to renew or replace existing deposit accounts and may
negatively impact many areas of our operations. Our ability to retain and attract management and
employees could result in significant deficiencies in areas critical to our continued operations.
Quantitative measures established by regulation require the Corporation and the Bank to maintain
minimum amounts and ratios of Tier I capital and total capital (as defined in the regulations) to
risk-weighted assets. The Corporation and the Bank are also subject to a minimum Tier I leverage
ratio expressed as a percentage of quarterly average assets (as defined). The Corporation is
further subject to leverage ratios consisting of primary capital and total capital as a percentage
of assets at period end. The Corporation and the Bank are subject to regulatory capital
requirements administered by federal banking agencies. Capital adequacy guidelines and prompt
corrective action regulations involve quantitative measures of assets, liabilities, and certain
off-balance sheet items. Capital amounts and classifications are also subject to qualitative
judgments about components, risk weightings, and other factors in which the regulators can lower
classifications in certain cases. Failure to
18
meet various capital requirements can initiate regulatory action that could have a direct material effect on the
financial statements. The prompt corrective action regulations provide five classifications,
consisting of well capitalized, adequately capitalized, undercapitalized, significantly
undercapitalized, and critically undercapitalized, although these terms are not used to
represent the overall financial condition of the Corporation or the Bank. As a significantly
undercapitalized Bank, regulatory approval is required to accept or renew brokered deposits.
The Banks ratio of total capital to risk-weighted assets was 4.83% and its ratio of Tier 1 capital
to total assets was 2.56% as of September 30, 2010, which caused the Bank to be deemed
significantly undercapitalized as of that date under regulatory capital guidelines. The Banks
ratio of Tier 1 capital to risk-weighted assets was 3.53% as of September 30, 2010. In order to be
adequately capitalized under regulatory capital guidelines, an institutions ratios of total
capital to risk-weighted assets, Tier 1 capital to risk-weighted assets and Tier 1 capital to
average assets must be at least 8.0%, 4.0% and 4.0%, respectively.
As a result of the Banks regulatory capital ratios being below the adequately capitalized level,
certain requirements and restrictions are imposed on the Bank under the FDICs prompt corrective
action rules (PCA), including the following: (i) the Bank generally may not make any capital
distributions to the Corporation; (ii) the Bank must submit a capital restoration plan to the FDIC
for their review and approval, and the Corporation must guarantee the Banks performance under that
plan; (iii) the Bank may not permit its average total assets during any calendar quarter to exceed
its average total assets during the preceding calendar quarter unless (A) the FDIC has accepted the
Banks capital restoration plan, (B) any increase in the Banks total assets is consistent with the
plan, and (C) the Banks ratio of tangible equity to assets increases during the calendar quarter
at a rate sufficient to enable the Bank to become adequately capitalized within a reasonable
time; and (iv) the Bank may not acquire any interest in any company or other bank, establish or
acquire any additional branch office or engage in any new line of business without prior regulatory
approval. The Bank is also prohibited from accepting, renewing or rolling over brokered deposits
and is restricted in the effective yield it can offer on deposits. The Bank submitted a written
capital restoration plan with the FDIC on June 14, 2010.
As a result of the Banks significantly undercapitalized status as of September 30, 2010, the
provisions of PCA include a number of other requirements or restrictions that can be imposed on the
Corporation and the Bank in addition to those described above. These provisions: (i) prohibit the
Bank from paying any bonus to a senior executive officer or providing compensation to a senior
executive officer at a rate exceeding the officers average rate of compensation (excluding
bonuses, stock options and profit-sharing) during the 12 months preceding the month in which the
Bank became undercapitalized, without prior written approval from the FDIC; and (ii) require the
FDIC to impose one or more of the following: (A) a sale of Bank shares or obligations of the Bank
sufficient to return the Bank to adequately capitalized status; (B) if grounds exist for the
appointment of a receiver or conservator for the Bank, acquisition by or a merger of the Bank with
another institution; (C) additional restrictions on transactions with affiliates beyond the normal
restrictions applicable to all banks; (D) restrict interest paid on deposits to prevailing rates in
the Banks area as determined by the FDIC; (E) more stringent growth restrictions than those
discussed in the immediately preceding paragraph, or a reduction of the Banks total assets; (F) a
requirement that the Bank alter, reduce or terminate any activities the FDIC determines pose
excessive risk to the Bank; (G) a new election of Bank directors; (H) the dismissal of any senior
executive officer or director who held office for more than 180 days before the Bank became
undercapitalized; (I) the employment of qualified senior executive officers; (J) a prohibition
on acceptance, renewal or roll over of deposits from correspondent institutions; (K) a prohibition
on capital distributions by the Corporation without Federal Reserve Board approval; (L) a
divestiture of the Bank by the Corporation and certain other divestitures by the Bank or the
Corporation; and (M) any other action by the Bank that the FDIC determines will better carry out
the purposes of the statute. The FDIC must impose certain restrictions on a critically
undercapitalized institution (which is an institution which has a ratio of tangible equity to
total assets of 2.0% or less), including requiring prior regulatory approval for material
transactions outside the usual course of business, extending credit for highly leveraged
transactions, amending the Banks charter or bylaws, making a material change to accounting
methods, engaging in any covered transactions with an affiliate, paying excessive compensation or
bonuses, and paying interest on new or renewed liabilities at a rate that would increase the Banks
weighted average cost of funds to a level significantly exceeding the prevailing rates on interest
on deposits in the Banks normal market areas). In its discretion, the FDIC may impose additional
restrictions on a critically undercapitalized institution. Within 90 days after an institution
becomes critically undercapitalized, the FDIC must appoint itself receiver or conservator for the
institution, unless it determines that another action is appropriate, but generally must appoint
itself receiver or conservator within 270 days after an institution becomes critically
undercapitalized.
While the Corporation intends to take such actions as may be necessary to enable the Bank to comply
with the requirements of the Consent Order, and to withstand the potential impact of the interest
rate restrictions, it is highly unlikely that the Bank will be able to comply fully with the
provisions of the Consent Order or that efforts to comply with the Consent Order will not have material and adverse effects on the
19
operations and financial condition of the Corporation. The
Corporation has determined that significant additional sources of external capital are required,
which may not be available to us. Any transaction that would involve equity financing is likely to
result in substantial dilution to current stockholders and could further adversely affect the price
of the Corporations common stock.
In addition, it is unclear at this point what impact, if any, the applicable interest rate
restrictions and our decreasing capital condition will have on the Banks continued ability to
maintain adequate liquidity. As a result of the Banks financial condition, its regulators are
continually monitoring its liquidity and capital adequacy. Based on their assessment of its
ability to operate in a safe and sound manner, the Banks regulators at any time may take further
actions, including placing the Bank into conservatorship or receivership to protect the interests
of depositors insured by the FDIC.
As of September 30, 2010, due to the Corporations significant net loss from operations in the
three and nine months ended September 30, 2010, deterioration in the credit quality of the loan
portfolio, and the decline in the level of its regulatory capital to support operations, there is
substantial doubt about the Corporations ability to continue as a going concern. Further, due to
its capital condition, the Bank is prohibited from paying a dividend to the Corporation. The
accompanying consolidated financial statements have been prepared on a going concern basis, which
contemplates the realization of assets and the discharge of liabilities in the normal course of
business for the foreseeable future, and do not include any adjustments to reflect the possible
future effects on the recoverability or classification of assets, and the amounts or classification
of liabilities that may result from the outcome of any regulatory action, which would affect the
Corporations ability to continue as a going concern.
In December 2009 the Corporation raised a total of $4.2 million in capital through the sale of
Series B cumulative convertible perpetual preferred stock. The Series B preferred stock can be
converted into common stock of the Corporation at any time by the holders, or by the Corporation
under certain circumstances, at an initial conversion price of $8.00 per share of common stock,
subject to adjustment and certain limitations, as described below. A warrant to purchase shares
of the Corporations common stock is attached to each share of Series B preferred stock. Each
warrant represents the right of the holder to purchase 20 shares of the Corporations common stock
at a purchase price of $5.00 per common share and is exercisable for ten years. Dividends on the
Series B preferred stock are payable quarterly in arrears at a rate of 5.00% per annum, if and when
declared by the Corporations Board of Directors. Dividends on the Series B preferred shares are
cumulative. On or after August 1, 2010, the Series B preferred stock will be subject to mandatory
conversion into common stock under certain circumstances, including the Corporations stock price
trading at or above $10.00 per share, subject to adjustment.
In December 2008 and February 2009, the Corporation raised a total of $3.55 million in capital
through the sale of Series A noncumulative convertible perpetual preferred stock. The Series A
preferred stock can be converted into common stock of the Corporation at any time by the holders,
or by the Corporation under certain circumstances, at an initial conversion price of $10.00 per
share of common stock, subject to adjustment and certain limitations as described below. Dividends
on the Series A preferred stock are payable quarterly in arrears at a rate of 12.00% per annum, if
and when declared by the Corporations Board of Directors and are not cumulative. The Series A
preferred stock is subject to mandatory conversion into common stock under certain circumstances,
including the Corporations stock price trading at or above $11.00 per share, subject to
adjustment.
On May 14, 2010, the Corporation issued a press release announcing that, in order to preserve
capital, it had deferred interest payments on its $18 million of junior subordinated notes related
to its trust preferred securities and suspended dividends on its Series A and Series B preferred
stock. These actions could adversely impact the ability of the Corporation to continue to raise
capital. Without additional capital, the financial viability of the Bank and the Corporation could
be in jeopardy.
Assets
At September 30, 2010, the Corporations assets totaled $513.7 million, a decrease of $30.1 million
or 5.54% from December 31, 2009. Total cash and cash equivalents at September 30, 2010 were $40.7
million or an increase of $6.6 million from December 31, 2009. The cash requirements of the Bank
have been affected by a requirement to pledge cash at the Federal Reserve Bank of Chicago in the
amount of $10 million. The collateral requirement is related to the processing of the Banks check
clearing and electronic deposit clearing. Management is planning on using the excess liquidity to
pay down upcoming maturities of brokered time deposits. This will have the effect of reducing the
total assets of the Bank and Corporation. Management plans to reduce total assets to help increase
the capital ratios.
20
Gross loans totaling $390.8 million decreased $12.4 million for the first nine months of 2010. The
majority of the decrease was due to net loan charge offs representing $10.1 million. The decrease
was primarily comprised of commercial and industrial and residential mortgage loans, which
decreased $4.7 million and $4.5 million respectively. At September 30, 2010, commercial and
commercial real estate loans comprised 80.7% of the total loan portfolio. Lending activities
during the third quarter of 2010 were curtailed and limited to servicing existing customers only as
the Corporation is pursuing strategies to reduce earning assets that require higher levels of
capital. At September 30, 2010, $30.7 million or 65.9% of the total residential portfolio was
comprised of adjustable rate mortgages. Residential mortgage loans which the Corporation holds in
portfolio comprise primarily those customers who have other banking products with the bank. The
Home Equity Line of Credit (HELOC) portfolio totaled $21.6 million at September 30, 2010, a
decrease of $256,000 or 1.2% from December 31, 2009. This portfolio product is tied to The Wall
Street Journal prime interest rate. These loans are secured by real estate and are currently
originated with loan to value ratios (including all prior liens) up to 80% of the appraised value
of the real estate.
Consumer loans (excluding HELOCs and credit card loans) totaled $6.4 million at September 30, 2010,
a decrease of $516,000 from December 31, 2009. The largest portion of the consumer loan portfolio
is comprised of boat loans. The Corporations geographic proximity to Lake St. Clair and the
lending experience in this area have contributed to this segment of the portfolio. In 2005, the
Corporation offered less competitive interest rates on boat loans to reduce potential credit
exposure in this area. The current downturn in the local economy has adversely affected the
ability of borrowers to repay the outstanding loans. At September 30, 2010, boat loans comprised
approximately $5.0 million, or 77.6%, of the consumer loan portfolio and 1.3% of total loans
compared to $6.4 million, or 78.1%, of the consumer portfolio and 1.59% of total loans at December
31, 2009.
Mortgage loans held for sale totaled $6.4 million at September 30, 2010 compared to $3.5 million at
December 31, 2009. The mortgage loans were originated by the Banks mortgage subsidiary. Loans
closed generally remain in loans held for sale for less than 30 days. Loans are normally committed
for sale before funding takes place and are recorded at the lower of cost or estimated estimated
fair value.
Additionally, the Corporation had approximately $194.8 million in outstanding loans at September
30, 2010, to borrowers in the real estate rental and properties management industries.
Approximately 63.7% of all commercial real estate loans are owner occupied.
The major components of the loan portfolio are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
Percentage |
|
|
December 31, |
|
|
Percentage |
|
|
Net |
|
|
Net |
|
|
|
2010 |
|
|
of total loans |
|
|
2009 |
|
|
of total loans |
|
|
Change |
|
|
Change % |
|
|
|
(In thousands, except percentages) |
|
Loans held for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate |
|
$ |
6,449 |
|
|
|
|
|
|
$ |
3,497 |
|
|
|
|
|
|
$ |
2,952 |
|
|
|
84.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans held in the portfolio: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
|
$ |
271,074 |
|
|
|
69.4 |
% |
|
$ |
273,578 |
|
|
|
67.9 |
% |
|
$ |
(2,504 |
) |
|
|
(0.9 |
%) |
Commercial and industrial |
|
|
44,121 |
|
|
|
11.3 |
% |
|
|
48,782 |
|
|
|
12.1 |
% |
|
|
(4,661 |
) |
|
|
(9.6 |
%) |
Residential real estate |
|
|
46,630 |
|
|
|
11.9 |
% |
|
|
51,101 |
|
|
|
12.7 |
% |
|
|
(4,471 |
) |
|
|
(8.7 |
%) |
Home equity lines |
|
|
21,633 |
|
|
|
5.5 |
% |
|
|
21,889 |
|
|
|
5.4 |
% |
|
|
(256 |
) |
|
|
(1.2 |
%) |
Consumer loans |
|
|
6,445 |
|
|
|
1.7 |
% |
|
|
6,961 |
|
|
|
1.7 |
% |
|
|
(516 |
) |
|
|
(7.4 |
%) |
Credit cards |
|
|
873 |
|
|
|
0.2 |
% |
|
|
856 |
|
|
|
0.2 |
% |
|
|
17 |
|
|
|
2.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans |
|
$ |
390,776 |
|
|
|
100.0 |
% |
|
$ |
403,167 |
|
|
|
100.0 |
% |
|
$ |
(12,391 |
) |
|
|
(3.1 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale totaled $46.9 million at September 30, 2010, a decrease of $19.0
million for the first nine months of 2010. The Corporation continues to decrease the size of the
investment portfolio in an effort to provide liquidity for upcoming maturities of brokered time
deposits and reduce the total asset size of the Bank for capital considerations. Mortgage-backed
securities (MBS) decreased $4.0 million to $37.9 million at September 30, 2010, as a result of
pay downs and sales. The majority of the MBS portfolio comprises Government National Mortgage
Association (GNMA) securities which carry the full faith and credit of the United States
Government. Collateralized mortgage obligations (CMO) totaled $7.8 million at September 30,
2010, a decrease of $11.0 million from a total of $18.8 million at December 31, 2009. Municipal
securities in the portfolio totaled $491,000 million at September 30, 2010, a decrease of $3.9
million from December 31, 2009. The portfolio of municipal bonds was reduced for federal income tax
considerations through sales, maturities and calls.
21
At September 30, 2010, our available for sale securities portfolio had net unrealized gains of
$383,000 or 82 basis points of the total portfolio. The Corporation continues to invest in U.S.
Government Agency securities, primarily mortgage-backed instruments issued by GNMA, to limit credit
risk. The net realized gain from the sale of available for sale securities totaled $277,000 for
the first nine months of 2010 and was the result of portfolio restructuring activity. The
Corporation has approximately 2.41% of the total investment portfolio in non-agency investments.
The following tables show the amortized cost and estimated fair value of the Corporations security
portfolios as of the dates indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2010 |
|
|
|
Amortized |
|
|
Unrealized |
|
|
|
|
|
|
Fair |
|
|
|
Cost |
|
|
Gains |
|
|
Losses |
|
|
Value |
|
|
|
(In thousands) |
|
Securities Available for Sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. agency mortgage backed securities |
|
$ |
37,591 |
|
|
$ |
373 |
|
|
$ |
(94 |
) |
|
$ |
37,870 |
|
U.S. agency collateralized mortgage obligations |
|
|
7,703 |
|
|
|
109 |
|
|
|
(9 |
) |
|
|
7,803 |
|
Municipal securities |
|
|
504 |
|
|
|
4 |
|
|
|
(17 |
) |
|
|
491 |
|
Mutual fund and Trust preferred securities |
|
|
750 |
|
|
|
17 |
|
|
|
|
|
|
|
767 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Securities Available for Sale |
|
|
46,548 |
|
|
|
503 |
|
|
|
(120 |
) |
|
|
46,931 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Held to Maturity Securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Municipal securities |
|
|
460 |
|
|
|
5 |
|
|
|
(1 |
) |
|
|
464 |
|
Trust preferred securities |
|
|
250 |
|
|
|
|
|
|
|
|
|
|
|
250 |
|
U.S. agency mortgage backed securities |
|
|
2,373 |
|
|
|
67 |
|
|
|
|
|
|
|
2,440 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Held to Maturity Securities |
|
|
3,083 |
|
|
|
72 |
|
|
|
(1 |
) |
|
|
3,154 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Securities |
|
$ |
49,631 |
|
|
$ |
575 |
|
|
$ |
(121 |
) |
|
$ |
50,085 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009 |
|
|
|
Amortized |
|
|
Unrealized |
|
|
|
|
|
|
Fair |
|
|
|
Cost |
|
|
Gains |
|
|
Losses |
|
|
Value |
|
|
|
(In thousands) |
|
Securities Available for Sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. agency mortgage backed securities |
|
$ |
41,847 |
|
|
$ |
237 |
|
|
$ |
(168 |
) |
|
$ |
41,916 |
|
U.S. agency collateralized mortgage obligations |
|
|
18,541 |
|
|
|
321 |
|
|
|
(23.00 |
) |
|
|
18,839 |
|
Municipal securities |
|
|
4,515 |
|
|
|
24 |
|
|
|
(105 |
) |
|
|
4,434 |
|
Mutual fund and Trust preferred securities |
|
|
750 |
|
|
|
|
|
|
|
(36 |
) |
|
|
714 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Securities Available for Sale |
|
|
65,653 |
|
|
|
582 |
|
|
|
(332 |
) |
|
|
65,903 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Held to Maturity Securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Municipal securities |
|
|
560 |
|
|
|
4 |
|
|
|
(15 |
) |
|
|
549 |
|
Trust preferred securities |
|
|
250 |
|
|
|
|
|
|
|
|
|
|
|
250 |
|
U.S. agency mortgage backed securities |
|
|
2,657 |
|
|
|
21 |
|
|
|
(8 |
) |
|
|
2,670 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Held to Maturity Securities |
|
|
3,467 |
|
|
|
25 |
|
|
|
(23 |
) |
|
|
3,469 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Securities |
|
$ |
69,120 |
|
|
$ |
607 |
|
|
$ |
(355 |
) |
|
$ |
69,372 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22
The following tables show information pertaining to securities with gross unrealized losses at
September 30, 2010 and 2009, aggregated by investment category and length of time that the
individual security has been in continuous loss position. Unrealized losses on securities have not
been recognized into income because the issuers bonds are of high credit quality. We have the
intent and ability to hold the securities for the foreseeable future and changes in fair value are
primarily due to changes in market interest rates.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2010 |
|
|
|
Less than 12 Months |
|
|
Over 12 Months |
|
|
|
Gross |
|
|
|
|
|
|
Gross |
|
|
|
|
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
|
Losses |
|
|
Value |
|
|
Losses |
|
|
Value |
|
|
|
(In thousands) |
|
Securities Available for Sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. agency mortgage backed securities |
|
$ |
(94 |
) |
|
$ |
15,206 |
|
|
|
|
|
|
|
|
|
U.S. agency collateralized mortgage obligations |
|
|
(9 |
) |
|
|
927 |
|
|
|
|
|
|
|
|
|
Municipal securities |
|
|
(17 |
) |
|
|
648 |
|
|
|
|
|
|
|
|
|
Mutual fund and trust preferred securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Securities Available for Sale |
|
$ |
(120 |
) |
|
$ |
16,781 |
|
|
$ |
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30, 2010, the unrealized loss on held to maturity securities was $1,000. All held
to maturity securities have been in an unrealized loss position for over twelve months.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009 |
|
|
|
Less than 12 Months |
|
|
Over 12 Months |
|
|
|
Gross |
|
|
|
|
|
|
Gross |
|
|
|
|
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
|
Losses |
|
|
Value |
|
|
Losses |
|
|
Value |
|
|
|
(In thousands) |
|
Securities Available for Sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. agency mortgage backed securities |
|
$ |
(166 |
) |
|
$ |
19,707 |
|
|
$ |
(2 |
) |
|
$ |
76 |
|
U.S. agency collateralized mortgage obligations |
|
|
(15 |
) |
|
|
3,265 |
|
|
|
(8 |
) |
|
|
662 |
|
Municipal securities |
|
|
(20 |
) |
|
|
1,026 |
|
|
|
(85 |
) |
|
|
2,115 |
|
Mutual fund and trust preferred securities |
|
|
(5 |
) |
|
|
495 |
|
|
|
(31 |
) |
|
|
219 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Securities Available for Sale |
|
$ |
(206 |
) |
|
$ |
24,493 |
|
|
$ |
(126 |
) |
|
$ |
3,072 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23
The following table is a summary of our nonperforming loans, restructured loans, other real
estate owned and repossessed property.
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands) |
|
Nonaccrual loans: |
|
|
|
|
|
|
|
|
Commercial real estate |
|
$ |
31,673 |
|
|
$ |
16,020 |
|
Commercial and industrial |
|
|
2,718 |
|
|
|
584 |
|
Residential real estate |
|
|
4,687 |
|
|
|
5,673 |
|
Home equity lines |
|
|
433 |
|
|
|
219 |
|
Consumer loans |
|
|
308 |
|
|
|
378 |
|
Credit cards |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
39,819 |
|
|
|
22,874 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accruing loans delinquent more than 90 days: |
|
|
|
|
|
|
|
|
Commercial real estate |
|
$ |
|
|
|
$ |
|
|
Commercial and industrial |
|
|
|
|
|
|
|
|
Residential real estate |
|
|
|
|
|
|
|
|
Home equity lines |
|
|
|
|
|
|
|
|
Consumer loans |
|
|
|
|
|
|
|
|
Credit cards |
|
|
2 |
|
|
|
7 |
|
|
|
|
|
|
|
|
Total |
|
|
2 |
|
|
|
7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total nonperforming loans |
|
$ |
39,821 |
|
|
$ |
22,881 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Troubled debt restructured loans in accrual status |
|
|
|
|
|
|
|
|
Commercial real estate |
|
$ |
20,512 |
|
|
$ |
20,341 |
|
Commercial and industrial |
|
|
73 |
|
|
|
83 |
|
Residential real estate |
|
|
1,267 |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
21,852 |
|
|
|
20,424 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other real estate owned: |
|
|
|
|
|
|
|
|
Commercial real estate |
|
|
7,477 |
|
|
|
8,881 |
|
Residential real estate |
|
|
824 |
|
|
|
419 |
|
|
|
|
|
|
|
|
Total |
|
|
8,301 |
|
|
|
9,300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other repossessed assets boats |
|
|
94 |
|
|
|
494 |
|
|
|
|
|
|
|
|
|
|
Total nonperforming loans to total loans |
|
|
10.19 |
% |
|
|
5.68 |
% |
|
|
|
|
|
|
|
|
|
Allowance for loan losses to nonperforming loans |
|
|
49.13 |
% |
|
|
56.62 |
% |
Nonaccruing loans totaled $39.8 million at September 30, 2010. This was an increase of $16.9
million, or 74.0%, from December 31, 2009. The increase occurred in the third quarter of 2010, and
was attributable to commercial real estate loans and commercial and industrial loans. At September
30, 2010, commercial real estate and commercial and industrial loans in nonaccrual status totaled
$34.4 million or 86.4% of total nonaccrual loans and represented 65 individual loans. Residential
real estate loans totaled $4.7 million or 11.8% of total nonaccrual loans and represented 37
individual loans. Home equity and consumer loans in nonaccrual status totaled 1.9% of total
nonaccrual loans.
Loans reported as troubled debt restructured loans in accrual status totaled $21.9 million, which
was an increase of $1.4 million or 7.0%. The Corporation continues to work with borrowers to
restructure loans typically offering concessions of a reduced interest rate or a short term
interest only period or both. These loans are considered impaired and typically have an associated
specific allowance for loan loss. The increase in troubled debt restructured loans was primarily
attributable to residential loans. Those loans in nonaccrual status which are troubled
restructured debt are reported in the table above as nonaccrual loans and totaled $16.5 million or
43.0% of the total restructured troubled debt. Of those loans reported as troubled debt restructured loans, $21.8 or 56.9% were contractually current. Troubled debt
restructured loans which were past due 30 to 89 days totaled $16,000 or 0.10% of total loans
reported as troubled debt restructured loans in accrual status.
24
Other real estate owned totaled $8.3 million at September 30, 2010, which was a decrease of
$999,000 from December 31, 2010. The decrease was primarily attributable to write-downs to record
the real estate at fair value. The total amount of loans transferred into other real estate for
the nine months ended September 30, 2010 totaled $1.5 million. Other real estate owned comprised
$7.9 million of commercial real estate or 94.6% of the total at September 30, 2010.
As part of our efforts to improve asset quality, we added seasoned professionals to our commercial
lending team with an emphasis in loan workout areas. Our nonperforming loan level and other real
estate levels continue to pressure our earnings. Unless and until we can substantially reduce our
levels of nonperforming loans and other real estate owned, it will be difficult for us to return to
profitability.
The following table shows an analysis of the allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
Year Ended |
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands) |
|
Balance at beginning of the period |
|
$ |
12,957 |
|
|
$ |
7,315 |
|
Charge-offs: |
|
|
|
|
|
|
|
|
Commercial real estate |
|
|
8,017 |
|
|
|
7,257 |
|
Commercial and industrial |
|
|
586 |
|
|
|
1,205 |
|
Residential real estate |
|
|
1,287 |
|
|
|
486 |
|
Home equity lines |
|
|
302 |
|
|
|
538 |
|
Consumer loans |
|
|
416 |
|
|
|
237 |
|
Credit cards |
|
|
75 |
|
|
|
54 |
|
|
|
|
|
|
|
|
Total charge-offs |
|
|
10,683 |
|
|
|
9,777 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recoveries: |
|
|
|
|
|
|
|
|
Commercial real estate |
|
|
110 |
|
|
|
72 |
|
Commercial and industrial |
|
|
221 |
|
|
|
400 |
|
Residential real estate |
|
|
21 |
|
|
|
23 |
|
Home equity lines |
|
|
9 |
|
|
|
3 |
|
Consumer loans |
|
|
179 |
|
|
|
71 |
|
Credit cards |
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
Total recoveries |
|
|
542 |
|
|
|
569 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charge-offs (recoveries) |
|
|
10,141 |
|
|
|
9,208 |
|
|
|
|
|
|
|
|
|
|
Provision charged to earnings |
|
|
16,750 |
|
|
|
14,850 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at the end of the period |
|
$ |
19,566 |
|
|
$ |
12,957 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As a percentage of total portfolio loans |
|
|
5.01 |
% |
|
|
3.21 |
% |
|
|
|
|
|
|
|
|
|
Ratio of net charge-offs during the
period to average loans during
the period on an annualized basis |
|
|
3.41 |
% |
|
|
2.22 |
% |
The Corporation performs a detailed quarterly review of the allowance for loan losses. The
Corporation evaluates those loans classified as substandard, under its internal risk rating system,
on an individual basis for impairment under SFAS 114. The level and allocation of the allowance is
determined primarily based on managements evaluation of collateral value, less the cost of
disposal, for loans reviewed in this category. The remainder of the total loan portfolio is
segmented into homogeneous loan pools with similar risk characteristics for evaluation under SFAS
5. The primary risk element considered by management regarding each consumer and residential real estate loan is lack of
25
timely payment. Management has
a reporting system that monitors past due loans and has adopted policies to pursue its creditors
rights in order to preserve the Banks position. The primary risk elements concerning commercial
and industrial loans and commercial real estate loans are the financial condition of the borrower,
the sufficiency of collateral and lack of timely payment. Management has a policy of requesting
and reviewing annual financial statements from its commercial loan customers and periodically
reviews the existence of collateral and its value.
Liabilities
Total deposits of $396.3 million at September 30, 2010 decreased $4.9 million, or 1.2%, for the
first nine months of 2010. A substantial decrease in deposits for the third quarter was related to
withdrawals of deposits by customers concerned about the financial stability of the Bank from the
media coverage of the disappearance and death of the Corporations and Bank CEO. The Bank was able
to utilize a non-brokered internet time deposit service and an advance from the Federal Home Loan
Bank of Indianapolis to offset the loss in deposits during the first two weeks following the
disappearance of our CEO. The total amount of internet time deposits gathered from September 20,
2010 to September 30, 2010 represented approximately $30.8 million. Noninterest bearing demand
accounts totaled $53.2 million at September 30, 2010, an increase of $7.4 million during the first
nine months. This increase was due, in part to our customers shifting their funds to noninterest
bearing accounts from other deposit accounts at the Bank in order to avail themselves of the
unlimited insurance level provided by the FDIC on noninterest bearing checking accounts. Despite
the increase for the first nine months of 2010, a decrease of $9.4 million occurred in the third
quarter specifically related to the activity related to the disappearance and death of the CEO of
the Bank. At September 30, 2010, NOW accounts decreased $1.1 million from December 31, 2009. Money
market savings accounts totaled $10.5 million at September 30, 2010, which was a decrease of $14.3
million or a 57.6% decrease from December 31, 2010. The significant decrease was attributable to
the movement of funds from uninsured balances on large deposit relationships related to the
heightened media attention given to the Banks financial condition resulting from disappearance and
recent death of our CEO. Time deposits below $100,000 increased $53.8 million for the first nine
months of 2010 as a result of internet time deposits generated representing $59.5 million of the
total increase. Time deposits $100,000 and over decreased $49.7 million from a planned decrease in
brokered time deposits of $46.7 million. This category of deposits, when measured without the
brokered time deposits, increased $31.2 million, primarily from branch deposit growth. The
Corporation continues to see competitive deposit rates offered by local financial institutions
within the geographic proximity of the Bank, which has had the effect of increasing the cost of
funds.
The major components of deposits are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage |
|
|
|
|
|
|
Percentage |
|
|
|
|
|
|
|
|
|
September 30, |
|
|
of total |
|
|
December 31, |
|
|
of total |
|
|
Net |
|
|
Net |
|
|
|
2010 |
|
|
deposits |
|
|
2009 |
|
|
deposits |
|
|
Change |
|
|
Change % |
|
|
|
(In thousands, except percentages) |
|
Noninterest bearing demand |
|
$ |
53,165 |
|
|
|
13.4 |
% |
|
$ |
45,716 |
|
|
|
11.4 |
% |
|
$ |
7,449 |
|
|
|
16.3 |
% |
NOW accounts |
|
|
15,989 |
|
|
|
4.0 |
% |
|
|
17,059 |
|
|
|
4.3 |
% |
|
|
(1,070 |
) |
|
|
(6.3 |
%) |
Money market accounts |
|
|
10,526 |
|
|
|
2.7 |
% |
|
|
24,813 |
|
|
|
6.2 |
% |
|
|
(14,287 |
) |
|
|
(57.6 |
%) |
Savings deposits |
|
|
7,720 |
|
|
|
1.9 |
% |
|
|
8,800 |
|
|
|
2.2 |
% |
|
|
(1,080 |
) |
|
|
(12.3 |
%) |
Time deposits under $100,000 |
|
|
131,583 |
|
|
|
33.2 |
% |
|
|
77,769 |
|
|
|
19.4 |
% |
|
|
53,814 |
|
|
|
69.2 |
% |
Time deposits $100,000 and over |
|
|
177,272 |
|
|
|
44.7 |
% |
|
|
226,974 |
|
|
|
56.6 |
% |
|
|
(49,702 |
) |
|
|
(21.9 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total deposits |
|
$ |
396,255 |
|
|
|
100.0 |
% |
|
$ |
401,131 |
|
|
|
100.0 |
% |
|
$ |
(4,876 |
) |
|
|
(1.2 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26
Short term borrowings at September 30, 2010, consisted of short-term FHLB advances of $25.2 million
and securities sold with an agreement to repurchase them the following day of $17.3 million.
Following are details of our short-term borrowings for the dates indicated:
|
|
|
|
|
|
|
|
|
|
|
At and for the |
|
|
|
|
nine months |
|
At and for the |
|
|
ended |
|
year ended |
|
|
September 30, |
|
December 31, |
|
|
2010 |
|
2009 |
|
|
(Dollars in thousands) |
Amount outstanding at end of period: |
|
|
|
|
|
|
|
|
Short-term repurchase agreements |
|
$ |
17,299 |
|
|
$ |
22,106 |
|
Short-term FHLB advances |
|
$ |
25,198 |
|
|
$ |
22,000 |
|
|
|
|
|
|
|
|
|
|
Weighted average interest rate on ending balance: |
|
|
|
|
|
|
|
|
Short-term repurchase agreements |
|
|
0.88 |
% |
|
|
1.49 |
% |
Short-term FHLB advances |
|
|
2.09 |
% |
|
|
4.56 |
% |
|
|
|
|
|
|
|
|
|
Maximum amount outstanding at any month end
during the period: |
|
|
|
|
|
|
|
|
Short-term repurchase agreements |
|
$ |
17,407 |
|
|
$ |
25,771 |
|
Short-term FHLB advances |
|
$ |
32,000 |
|
|
$ |
29,000 |
|
|
|
|
|
|
|
|
|
|
Average amount outstanding during the period: |
|
|
|
|
|
|
|
|
Short-term repurchase agreements |
|
$ |
18,902 |
|
|
$ |
20,863 |
|
Short-term FHLB advances |
|
$ |
22,399 |
|
|
$ |
31,000 |
|
|
|
|
|
|
|
|
|
|
Weighted average interest rate: |
|
|
|
|
|
|
|
|
Short-term repurchase agreements |
|
|
1.14 |
% |
|
|
1.55 |
% |
Short-term FHLB advances |
|
|
2.92 |
% |
|
|
4.03 |
% |
During the first quarter of 2007, the Corporation borrowed $19 million in a wholesale structured
repurchase agreement. The interest rate on this borrowing was tied to the three month Libor rate
less 250 basis points and adjusted quarterly until March 3, 2008, when the borrowing changed to a
fixed interest rate of 4.95% until March 2, 2017. The repurchase agreement became callable
quarterly after March 2, 2008.
The Corporation borrows long-term advances from the FHLB to fund fixed rate instruments and to
attempt to minimize the interest rate risk associated with certain fixed rate commercial mortgage
loans and investment securities. The advances are collateralized by residential and commercial
mortgage loans under a specific collateral agreement totaling approximately $180 million and $240
million at September 30, 2010 and December 31, 2009, respectively. Long-term advances comprised
advances with maturities from November 2011 to June 2016 with an average duration of approximately
3.1 years.
FHLB advances outstanding at September 30, 2010 were as follows:
|
|
|
|
|
|
|
|
|
|
|
Fair Value |
|
|
Average rate |
|
|
|
at end of period |
|
|
at end of period |
|
|
|
(In thousands, except percentages) |
|
Short-term FHLB advances |
|
$ |
25,198 |
|
|
|
2.09 |
% |
Long-term FHLB advances |
|
$ |
38,200 |
|
|
|
4.52 |
% |
|
|
|
|
|
|
|
|
|
$ |
63,398 |
|
|
|
3.55 |
% |
27
Liquidity and Capital Resources
The liquidity of a bank allows it to provide funds to meet loan requests, to accommodate possible
outflows of deposits, and to take advantage of other investment opportunities. Funding of loan
requests, providing for liability outflows and managing interest rate margins requires continuous
analysis to attempt to match the maturities and repricing of specific categories of loans and
investments with specific types of deposits and borrowings. Bank liquidity depends upon the mix of
the banking institutions potential sources and uses of funds. The major sources of liquidity for
the Bank have been deposit growth, federal funds sold, loans and securities which mature within one
year, and sales of residential mortgage loans. Additional liquidity was provided in September 2010
by the FHLB in the form of a temporary variable advance for $10 million. The Bank can no longer
consider available contingency credit based on excess collateral from the FHLB. Any available
credit from the FHLB could be curtailed based on the deterioration in the financial condition of
the Bank. Also, large deposit balances might fluctuate in response to depositors concerns about
the financial stability of the Bank. In addition, the Bank is limited on the pricing of deposits to
75 basis points above the national market average. As a result of the restrictions on our liquidity
options, our liquidity may be negatively impacted, possibly materially.
As of September 30, 2010, unused commitments comprised $68.4 million. The Bank has $126.3 million
in time deposits coming due within the next twelve months from September 30, 2010, which includes
brokered, internet and municipal time deposits. At September 30, 2010, the Bank had $79.9 million
in brokered certificates of deposit, of which $28.5 million is due within one year or less.
Additionally, at September 30, 2010, municipal time deposits were $5.3 million. Municipal time
deposits typically have maturities less than three months.
The largest uses and sources of cash and cash equivalents for the Corporation for the nine months
ending September 30, 2010, as noted in the Consolidated Statement of Cash Flow, were centered
primarily on cash provided from investing activities. The cash provided from investing activities
was largely due to a decrease in investment securities providing cash of $22.8 million. Cash used
in financing activities, which included net decreases from demand, savings, and short term
borrowing totaled $11.6 million. The net cash used in operating activities was $4.6 million.
Total cash and cash equivalents at the end of September 30, 2010 was $40.7 million, an increase of
$6.6 million from December 31, 2009.
The Bank is also seeking to maintain higher levels of liquidity than it has historically to provide
added flexibility due to its limited sources for liquidity. Local deposit flows have been erratic,
particularly during this current quarter, due to the heightened media attention given to the Banks
financial condition resulting from disappearance and recent death of our CEO. In the event we
experience unexpected withdrawals of deposits, are unable to renew the majority of our maturing
certificates of deposit at acceptable rates, or lose access to our other funding sources, we could
have difficulty funding our ongoing operations.
28
Following are regulatory capital ratios for the Corporation and the Bank as of the dates indicated,
along with the minimum regulatory capital requirement for each item. Capital requirements for bank
holding companies are set by the Federal Reserve Board. In many cases, bank holding companies are
expected to operate at capital levels higher than the minimum requirement.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
December 31, |
|
Minimum Ratio |
|
Ratio |
|
|
2010 |
|
2009 |
|
for Capital |
|
to be |
|
|
Capital |
|
Ratio |
|
Capital |
|
Ratio |
|
Adequacy Purposes |
|
Well Capitalized |
|
|
(In thousands, except percentages) |
|
|
|
|
|
|
|
|
Tier I capital to risk-weighted assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
3,336 |
|
|
|
0.88 |
% |
|
$ |
24,584 |
|
|
|
6.31 |
% |
|
|
4 |
% |
|
NA |
Bank only |
|
|
13,399 |
|
|
|
3.53 |
% |
|
|
31,133 |
|
|
|
7.99 |
% |
|
|
4 |
% |
|
|
6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital to risk-weighted assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
6,672 |
|
|
|
1.76 |
% |
|
$ |
44,619 |
|
|
|
11.44 |
% |
|
|
8 |
% |
|
NA |
Bank only |
|
|
18,321 |
|
|
|
4.83 |
% |
|
|
36,102 |
|
|
|
9.27 |
% |
|
|
8 |
% |
|
|
10 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier I capital to average assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
3,336 |
|
|
|
0.64 |
% |
|
$ |
24,584 |
|
|
|
4.47 |
% |
|
|
4 |
% |
|
NA |
Bank only |
|
|
13,399 |
|
|
|
2.56 |
% |
|
|
31,133 |
|
|
|
5.67 |
% |
|
|
4 |
% |
|
|
5 |
% |
The bank was categorized as significantly undercapitalized at September 30, 2010 and adequately
capitalized at December 31, 2009.
29
The following table shows the changes in stockholders equity for the nine months ended September
30, 2010:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
Preferred |
|
|
Common |
|
|
Retained |
|
|
Comprehensive |
|
|
Total |
|
|
|
Stock |
|
|
Stock |
|
|
Deficit |
|
|
Income |
|
|
Equity |
|
Beginning balance, January 1, 2010 |
|
$ |
7,146 |
|
|
$ |
32,214 |
|
|
$ |
(15,536 |
) |
|
$ |
164 |
|
|
$ |
23,988 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of Preferred Stock |
|
|
499 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
499 |
|
Cash dividend |
|
|
|
|
|
|
|
|
|
|
(253 |
) |
|
|
|
|
|
|
(253 |
) |
Stock awards |
|
|
|
|
|
|
13 |
|
|
|
(10 |
) |
|
|
|
|
|
|
3 |
|
Share based compensation |
|
|
|
|
|
|
75 |
|
|
|
|
|
|
|
|
|
|
|
75 |
|
Net loss |
|
|
|
|
|
|
|
|
|
|
(12,236 |
) |
|
|
|
|
|
|
(12,236 |
) |
Other comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
73 |
|
|
|
73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance, September 30, 2010 |
|
$ |
7,645 |
|
|
$ |
32,302 |
|
|
$ |
(28,035 |
) |
|
$ |
237 |
|
|
$ |
12,149 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity was $12.1 million as of September 30, 2010, which was a decrease of $11.8
million from December 31, 2009. The decrease in stockholders equity was primarily attributable to
the net loss of $12.2 million recorded in the first nine months of 2010. The net change in the fair
value associated with the Corporations subordinated debenture resulted in a valuation gain, as
recorded in the consolidated statements of income, of $7.1 million in the first nine months of 2010
and a cumulative gain of $17.3 million from inception in 2007. The valuation of this single
instrument was more than the entire balance of the Corporations equity at September 30, 2010.
Partially offsetting the reduction in equity from the net loss was the successful issuance of
Series B preferred stock for $499,000 in the first quarter of 2010. Cash dividends paid and accrued
on the Corporations Series A and B preferred stock decreased equity by $253,000 in the first nine
months of 2010. The expense and corresponding increase in equity from the compensation expense for
stock options awarded was $75,000. The continued low interest rate environment and the quality of
the investment portfolio resulted in an increased market value of the available for sale investment
securities portfolio and the resulting increase in accumulated other comprehensive income of
$73,000 for the first nine months of 2010.
Preferred Stock Issuance
In December 2009 and January 2010, we raised a total of $4.7 million in capital through the sale of
Series B cumulative convertible perpetual preferred stock. The Series B preferred stock can be
converted into common stock of the Corporation at any time by the holders, or by the Corporation
under certain circumstances, at an initial conversion price of $8.00 per share of common stock,
subject to adjustment and certain limitations, as described below. A warrant to purchase shares of
the Corporations common stock is attached to each share of Series B preferred stock. Each warrant
represents the right of the holder to purchase 20 shares of the Corporations common stock at a
purchase price of $5.00 per common share and is exercisable for ten years. Dividends on the Series
B preferred stock are payable quarterly in arrears at a rate of 5.00% per annum, if and when
declared by the Corporations Board of Directors. Dividends on the Series B preferred shares are
cumulative. On or after August 1, 2010, the Series B preferred stock will be subject to mandatory
conversion into common stock under certain circumstances, including the Corporations stock price
trading at or above $10.00 per share, subject to adjustment.
In December 2008 and February 2009, the Corporation raised a total of $3.55 million in capital
through the sale of Series A noncumulative convertible perpetual preferred stock. The Series A
preferred stock can be converted into common stock of the Corporation at any time by the holders,
or by the Corporation under certain circumstances, at an initial conversion price of $10.00 per
share of common stock, subject to adjustment and certain limitations as described below. Dividends
on the Series A preferred stock are payable quarterly in arrears at a rate of 12.00% per annum, if
and when declared by the Corporations Board of Directors and are not cumulative. The Series A
preferred stock is subject to mandatory conversion into common stock under certain circumstances,
including the Corporations stock price trading at or above $11.00 per share, subject to
adjustment.
30
Net Interest Income
Net interest income before the provision for loan losses for the third quarter of 2010 increased to
$3.3 million, compared to $3.2 million for the third quarter of 2009. Net interest margin increased
from 2.56% in the third quarter of 2009 to 2.61% in the third quarter of 2010. Net interest income
before the provision for loan losses for the first nine months of 2010 was $8.8 million, compared
to $9.1 million for the first nine months of 2009. Net interest margin remained relatively
unchanged for the first nine months of 2010 compared to the same period in 2009 at 2.28% and 2.27%,
respectively. Offsetting the positive impact of a lower cost of funds, resulting primarily from
the Corporations inability to accept or renew brokered time deposits, was a substantial liquidity
position representing an average balance of cash and funds due from banks and federal funds sold of
$47.7 million and $61.8 million, for the three months and nine months ended September 30, 2010.
This represented 9.1% and 11.3% of total average assets for the three months and nine months ended
September 30, 2010, respectively. The net interest spread for the third quarter of 2010 was 2.29%
compared to 2.16% in the third quarter of 2009, an increase of 13 basis points. Net free funds
supplied by noninterest bearing deposits were fully absorbed by the excess liquidity position for
the third quarter and first nine months of 2010. The net interest spread for the nine months ended
September 30, 2010 was 1.97% compared to 2.01% for the first nine months ended September 30, 2009.
Also significantly affecting net interest income and net interest margin was the reversal and
non-recognition of interest income on nonaccrual loans.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, 2010 vs. 2009 |
|
|
September 30, 2010 vs. 2009 |
|
|
|
|
|
|
|
Increase (Decrease) |
|
|
|
|
|
|
Increase (Decrease) |
|
|
|
|
|
|
|
Due to Changes In |
|
|
|
|
|
|
Due to Changes In |
|
|
|
|
|
|
|
Volume |
|
|
|
|
|
|
|
|
|
|
Volume |
|
|
|
|
|
|
Total |
|
|
and Both |
|
|
Rate |
|
|
Total |
|
|
and Both |
|
|
Rate |
|
|
|
(In thousands) |
|
Earning Assets Interest Income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
$ |
(512 |
) |
|
$ |
(258 |
) |
|
$ |
(254 |
) |
|
$ |
(1,568 |
) |
|
$ |
(1,015 |
) |
|
$ |
(553 |
) |
Securities, including trading |
|
|
(341 |
) |
|
|
(115 |
) |
|
|
(226 |
) |
|
|
(1,233 |
) |
|
|
(495 |
) |
|
|
(738 |
) |
Federal funds sold |
|
|
16 |
|
|
|
13 |
|
|
|
3 |
|
|
|
59 |
|
|
|
63 |
|
|
|
(4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
(837 |
) |
|
|
(360 |
) |
|
|
(477 |
) |
|
|
(2,742 |
) |
|
|
(1,447 |
) |
|
|
(1,295 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits and Borrowed Funds Interest Expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOW and money market accounts |
|
|
(24 |
) |
|
|
(2 |
) |
|
|
(22 |
) |
|
|
(81 |
) |
|
|
5 |
|
|
|
(86 |
) |
Savings deposits |
|
|
(3 |
) |
|
|
|
|
|
|
(3 |
) |
|
|
(8 |
) |
|
|
1 |
|
|
|
(9 |
) |
Time deposits |
|
|
(337 |
) |
|
|
257 |
|
|
|
(594 |
) |
|
|
(985 |
) |
|
|
897 |
|
|
|
(1,882 |
) |
FHLB advances and
repurchase agreements |
|
|
(510 |
) |
|
|
(353 |
) |
|
|
(157 |
) |
|
|
(1,393 |
) |
|
|
(1,195 |
) |
|
|
(198 |
) |
Subordinated debentures |
|
|
|
|
|
|
(1,728 |
) |
|
|
1,728 |
|
|
|
10 |
|
|
|
(911 |
) |
|
|
921 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
(874 |
) |
|
|
(1,826 |
) |
|
|
952 |
|
|
|
(2,457 |
) |
|
|
(1,203 |
) |
|
|
(1,254 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income |
|
$ |
37 |
|
|
$ |
1,466 |
|
|
$ |
(1,429 |
) |
|
$ |
(285 |
) |
|
$ |
(244 |
) |
|
$ |
(41 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The average yield earned on interest earning assets for the third quarter of 2010 was 5.12%
compared to 5.68% for the third quarter of 2009. The average yield earned on the total loan
portfolio, which contains both loans held for sale and investment for the third quarter of 2010 was
6.03% compared to 6.27% during the third quarter of 2009. The overall decrease in the loan
portfolio yield was attributable to continued restructuring of loans at lower than market rates,
coupled with the effect of the reversal of interest income on nonaccruing loans. The commercial,
commercial real estate and home equity line loans that are prime based totaled approximately $109
million for the three month period ended September 30, 2010.
The average yield earned on interest earning assets for the first nine months of 2010 was 4.95%
compared to 5.68% for the first nine months of 2009. The average yield earned on the total loan
portfolio, which contains both loans held for sale and investment for the first nine months of
31
2010 was 5.95% compared to 6.12% for the first nine months
of 2009. The overall decrease in the loan portfolio yield was attributable to continued
restructuring of loans at lower than market rates, coupled with the effect of the reversal of
interest income on nonaccruing loans.
The average rate paid on interest bearing liabilities for the third quarter of 2010 was 2.83%
compared to 3.52% in the third quarter of 2009. The decrease in average rate was due to the
overall decline in the rate paid on interest bearing liabilities, primarily as the result of
continued extremely low market rates. The decrease in the average rate for NOW and money market
accounts for the third quarter of 2010 was primarily attributable to the drop in short term
interest rates, with the average rate moving to 0.34% during the third quarter of 2010 from 0.57%
in the third quarter of 2009. The average rate paid on savings also decreased, moving to 0.43% for
the third quarter of 2010 from 0.58% in the third quarter of 2009. The rate paid on the total time
deposit portfolio decreased to 2.57% for the third quarter of 2010, from 3.45% for the same time
period in 2009, also due to the decrease in short term interest rates. The rate paid on FHLB
advances and repurchase agreements decreased to 3.61% in the third quarter of 2010 from 4.08% in
the third quarter of 2009 and had a smaller relative rate movement compared to time deposits, as
many of the FHLB advance instruments have relatively longer maturities than the time deposit
portfolio. The average rate paid on the subordinated debenture remained unchanged at 6.71%. The
yield on the subordinated debenture is calculated based on the original face amount of the
obligation versus the fair value of the instrument recorded under fair value.
The average rate paid on interest bearing liabilities for the first nine months of 2010 was 2.98%
compared to 3.67% for the first nine months of 2009. The largest factor contributing to the
decline in rates paid on total interest bearing liabilities was largely due to the drop in yield on
total time deposits, which decreased from 3.67% for the first nine months of 2010 to 2.75% during
the first nine months of 2009. The decrease in yield in time deposits was primarily due to the
replacement of maturing brokered time deposits with deposits at lower current market rates.
32
Average Balance Sheet
The following tables show the Corporations consolidated average balances of assets, liabilities
and stockholders equity, the amount of interest income or interest expense and the average yield
or rate for each major category of interest earning asset and interest bearing liability, and the
net interest margin for the three month periods ended September 30, 2010 and 2009. Average loans
are presented net of unearned income, gross of the allowance for loan losses. Interest on loans
includes loan fees.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
Interest |
|
|
Rate |
|
|
|
|
|
|
Interest |
|
|
Rate |
|
|
|
Average |
|
|
Income/ |
|
|
Earned/ |
|
|
Average |
|
|
Income/ |
|
|
Earned/ |
|
|
|
Balance |
|
|
Expense |
|
|
Paid |
|
|
Balance |
|
|
Expense |
|
|
Paid |
|
|
|
(In thousands) |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
$ |
399,070 |
|
|
|
5,998 |
|
|
|
6.03 |
% |
|
$ |
416,713 |
|
|
|
6,510 |
|
|
|
6.27 |
% |
Securities |
|
|
56,052 |
|
|
|
378 |
|
|
|
2.70 |
% |
|
|
73,247 |
|
|
|
719 |
|
|
|
3.93 |
% |
Federal funds sold |
|
|
46,062 |
|
|
|
25 |
|
|
|
0.22 |
% |
|
|
20,840 |
|
|
|
9 |
|
|
|
0.17 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Earning Assets /
Total Interest Income / Average Yield |
|
|
501,184 |
|
|
|
6,401 |
|
|
|
5.12 |
% |
|
|
510,800 |
|
|
|
7,238 |
|
|
|
5.68 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
|
1,614 |
|
|
|
|
|
|
|
|
|
|
|
10,807 |
|
|
|
|
|
|
|
|
|
All other assets |
|
|
21,641 |
|
|
|
|
|
|
|
|
|
|
|
25,483 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
524,439 |
|
|
|
|
|
|
|
|
|
|
$ |
547,090 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities & Stockholders Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOW and money market accounts |
|
$ |
36,043 |
|
|
|
31 |
|
|
|
0.34 |
% |
|
$ |
38,961 |
|
|
|
55 |
|
|
|
0.57 |
% |
Savings deposits |
|
|
9,366 |
|
|
|
10 |
|
|
|
0.43 |
% |
|
|
8,941 |
|
|
|
13 |
|
|
|
0.58 |
% |
Time deposits |
|
|
306,290 |
|
|
|
1,960 |
|
|
|
2.57 |
% |
|
|
266,745 |
|
|
|
2,297 |
|
|
|
3.45 |
% |
FHLB advances and repurchase agreements |
|
|
92,490 |
|
|
|
832 |
|
|
|
3.61 |
% |
|
|
132,010 |
|
|
|
1,342 |
|
|
|
4.08 |
% |
ESOP Loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subordinated debentures |
|
|
1,828 |
|
|
|
311 |
|
|
|
68.24 |
% |
|
|
11,140 |
|
|
|
311 |
|
|
|
6.71 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Interest Bearing Liabilities/
Total Interest Expense / Average
Interest Rate Spread |
|
|
446,017 |
|
|
|
3,144 |
|
|
|
2.83 |
% |
|
|
457,797 |
|
|
|
4,018 |
|
|
|
3.52 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest bearing deposits |
|
|
58,437 |
|
|
|
|
|
|
|
|
|
|
|
52,903 |
|
|
|
|
|
|
|
|
|
All other liabilities |
|
|
4,081 |
|
|
|
|
|
|
|
|
|
|
|
3,681 |
|
|
|
|
|
|
|
|
|
Stockholders equity |
|
|
15,904 |
|
|
|
|
|
|
|
|
|
|
|
32,709 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities & Equity |
|
$ |
524,439 |
|
|
|
|
|
|
|
|
|
|
$ |
547,090 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income |
|
|
|
|
|
$ |
3,257 |
|
|
|
|
|
|
|
|
|
|
$ |
3,220 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest rate spread |
|
|
|
|
|
|
|
|
|
|
2.29 |
% |
|
|
|
|
|
|
|
|
|
|
2.16 |
% |
Net Interest Margin (Net Interest Income /
Total Earning Assets) |
|
|
|
|
|
|
|
|
|
|
2.61 |
% |
|
|
|
|
|
|
|
|
|
|
2.53 |
% |
Net Interest Margin (fully taxable equivalent) |
|
|
|
|
|
|
|
|
|
|
2.61 |
% |
|
|
|
|
|
|
|
|
|
|
2.56 |
% |
33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
Interest |
|
|
Rate |
|
|
|
|
|
|
Interest |
|
|
Rate |
|
|
|
Average |
|
|
Income/ |
|
|
Earned/ |
|
|
Average |
|
|
Income/ |
|
|
Earned/ |
|
|
|
Balance |
|
|
Expense |
|
|
Paid |
|
|
Balance |
|
|
Expense |
|
|
Paid |
|
|
|
(In thousands) |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
$ |
401,495 |
|
|
|
17,855 |
|
|
|
5.95 |
% |
|
$ |
424,447 |
|
|
|
19,423 |
|
|
|
6.12 |
% |
Securities |
|
|
59,222 |
|
|
|
1,343 |
|
|
|
3.02 |
% |
|
|
80,920 |
|
|
|
2,576 |
|
|
|
4.24 |
% |
Federal funds sold |
|
|
59,890 |
|
|
|
81 |
|
|
|
0.18 |
% |
|
|
13,246 |
|
|
|
22 |
|
|
|
0.22 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Earning Assets /
Total Interest Income / Average Yield |
|
|
520,607 |
|
|
|
19,279 |
|
|
|
4.95 |
% |
|
|
518,613 |
|
|
|
22,021 |
|
|
|
5.68 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
|
1,924 |
|
|
|
|
|
|
|
|
|
|
|
11,290 |
|
|
|
|
|
|
|
|
|
All other assets |
|
|
24,131 |
|
|
|
|
|
|
|
|
|
|
|
26,008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
546,662 |
|
|
|
|
|
|
|
|
|
|
$ |
555,911 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities & Stockholders Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOW and money market accounts |
|
$ |
39,744 |
|
|
|
124 |
|
|
|
0.42 |
% |
|
$ |
37,873 |
|
|
|
205 |
|
|
|
0.72 |
% |
Savings deposits |
|
|
9,358 |
|
|
|
36 |
|
|
|
0.51 |
% |
|
|
9,056 |
|
|
|
44 |
|
|
|
0.65 |
% |
Time deposits |
|
|
315,800 |
|
|
|
6,487 |
|
|
|
2.75 |
% |
|
|
272,388 |
|
|
|
7,472 |
|
|
|
3.67 |
% |
FHLB advances and repurchase agreements |
|
|
97,792 |
|
|
|
2,852 |
|
|
|
3.90 |
% |
|
|
138,794 |
|
|
|
4,245 |
|
|
|
4.09 |
% |
ESOP Loan |
|
|
|
|
|
|
|
|
|
|
0.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Subordinated debentures |
|
|
5,971 |
|
|
|
934 |
|
|
|
20.91 |
% |
|
|
11,796 |
|
|
|
924 |
|
|
|
10.47 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Interest Bearing Liabilities/
Total Interest Expense / Average
Interest Rate Spread |
|
|
468,665 |
|
|
|
10,433 |
|
|
|
2.98 |
% |
|
|
469,907 |
|
|
|
12,890 |
|
|
|
3.67 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest bearing deposits |
|
|
56,191 |
|
|
|
|
|
|
|
|
|
|
|
48,647 |
|
|
|
|
|
|
|
|
|
All other liabilities |
|
|
3,706 |
|
|
|
|
|
|
|
|
|
|
|
3,512 |
|
|
|
|
|
|
|
|
|
Stockholders equity |
|
|
18,100 |
|
|
|
|
|
|
|
|
|
|
|
33,845 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities & Equity |
|
$ |
546,662 |
|
|
|
|
|
|
|
|
|
|
$ |
555,911 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income |
|
|
|
|
|
$ |
8,846 |
|
|
|
|
|
|
|
|
|
|
$ |
9,131 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest rate spread |
|
|
|
|
|
|
|
|
|
|
1.97 |
% |
|
|
|
|
|
|
|
|
|
|
2.01 |
% |
Net Interest Margin (Net Interest Income /
Total Earning Assets) |
|
|
|
|
|
|
|
|
|
|
2.27 |
% |
|
|
|
|
|
|
|
|
|
|
2.20 |
% |
Net Interest Margin (fully taxable equivalent) |
|
|
|
|
|
|
|
|
|
|
2.28 |
% |
|
|
|
|
|
|
|
|
|
|
2.27 |
% |
Provision for Loan Losses
We recorded a $4.6 million provision for loan losses in the third quarter and $16.8 million for the
nine months ended September 30, 2010, compared to $4.4 million and $9.7 million, respectively
during the same periods in 2009. The provision is based upon managements review of the risks
inherent in the loan portfolio and the level of our allowance for loan losses. In addition, net
charge-offs for the first nine months of 2010 totaled $10.1 million, or 3.41% of total average
loans on an annualized basis. Total nonaccruing loans and loans past due 90 days or more and still
accruing interest totaled $39.8 million, or 10.19% of total loans at September 30, 2010 compared to
$22.9 million, or 5.68% at December 31, 2009. The allowance for loan losses at September 30, 2010
was $19.6 million, or 5.01% of total loans, versus $13.0 million, or 3.21% at December 31, 2009.
34
Noninterest Income
Noninterest income was $2.0 million for the third quarter of 2010, decreasing $436,000 or 17.8%,
from the third quarter of 2009. The decrease was primarily related to gains recorded from the
change in assets and liabilities as measured under fair value for the third quarter of 2010
compared to the third quarter of 2009, when $584,000 and $1.3 million were recorded respectively.
The gains recorded in both periods have been largely attributable to the fair value of the
Corporations subordinated debenture connected with the issuance of trust preferred securities. The
dramatic widening of market credit spreads for the subordinated debenture and trust preferred
securities changed the relative fair value of this financial liability dramatically. The worsening
financial condition of the Bank and the Corporation had a significant impact on the gain recorded
in the third quarter. The fair value was based in part on the relative market value attributed to
debt and trust preferred instruments traded within the same geographic area and with financial
institutions of similar financial condition. Changes in credit spreads are not easily predictable
and may cause adverse changes in the fair value of this instrument and a possible loss of income in
the future. An improvement in the financial condition of the Bank and Corporation would also
negatively impact revenue as the fair value of the subordinated debenture would increase in value
and thereby result in net losses during the time period measured. Fiduciary income was $64,000 for
the third quarter of 2010, decreasing $16,000 or 20.0%, from the third quarter of 2009 as a result
of market declines in assessable assets held under management, coupled with minimal growth in
customer base. Deposit service charge income of $97,000 decreased by $13,000, or 11.8%, from the
third quarter of 2009 based on a decrease in overdraft transactional activity allowed by the Bank.
Mortgage banking income comprised primarily of gains on the sale of residential mortgages was
$897,000 for the third quarter of 2010. The increase in mortgage banking income of $274,000, or
44%, from the third quarter of 2009 was reflective of the large volume of secondary market sales of
government FHA and FNMA mortgages. Net realized gains from the sale of securities was $68,000 for
the third quarter of 2010 and was attributable to restructuring activities in the available for
sale securities portfolio.
Noninterest income was $11.3 million for the first nine months of 2010, increasing $4.8 million or
74.5%, from the first nine months of 2009. The majority of the increase was attributable to the
large gain recorded in the second quarter from the change in the fair value of the Corporations
subordinated debenture noted above. Total noninterest income without the gain recorded from the
change in fair value for the first nine months of 2010 on the Corporations subordinated debenture
would have increased $79,000 over the first nine months of 2009, reflecting a more modest growth of
1.94% over the respective period.
Noninterest Expense
Noninterest expense was $5.6 million for the third quarter of 2010, increasing $641,000 or 13.0%
from the third quarter of 2009. Salaries, benefits and payroll taxes of $2.1 million for the third
quarter of 2010 increased $34,000 or 1.7% from the third quarter of 2009 due, in part, to
commissions paid for origination activity in the Banks mortgage banking subsidiary, coupled with
increases in salary expense for loan workout personnel and increases in health care related costs.
Net occupancy expense for the third quarter was $445,000 compared to $424,000 for the third quarter
of 2009 which was a $21,000, or 5.0%, increase, primarily from increases in general maintenance
costs. Other operating expense was $3.0 million for the third quarter of 2010, which was an
increase of $586,000 from the third quarter of 2009. The increase was primarily attributable to the
costs associated with write downs and maintenance related costs on other real estate and
repossessed collateral and increased FDIC insurance premiums due in part from the worsening
financial condition of the Bank.
Noninterest expense was $15.6 million for the first nine months of 2010, increasing $2.4 million or
17.9% from the first nine months of 2009. Salaries, benefits and payroll taxes of $6.6 million for
first nine months of 2010 increased $357,000 from the first nine months of 2009 due to expanded
staffing in loan workouts and increases in health care costs. Net occupancy expense for the first
nine months was $1.3 million, relatively unchanged compared to the first nine months of 2009 which
was a $33,000 or 2.5% increase. Other operating expense was $7.7 million for the first nine months
of 2010, which was an increase of $2.0 million compared to the first nine months of 2009. The
largest reason for the increase was related to the costs associated with write downs on other real
estate and repossessed collateral totaling $3.5 million for the first nine months of 2010 compared
to $1.7 million for the first nine months of 2009.
Provision for Income Taxes
We recorded no federal income tax benefit for the third quarter and first nine months of 2010 and
recognized a federal income tax benefit of $1.3 million and $2.6 million for the third quarter and
first nine months of 2009, respectively. A $1.7 million tax benefit for the third quarter of 2010,
associated with $4.8 million of net loss, was offset by a corresponding increase in the valuation
allowance on the net deferred tax assets. A $4.2 million tax benefit for the first nine months of
2010, associated with a $12.2 million net operating loss, was offset by a corresponding
35
increase in
the valuation allowance on the net deferred tax
assets. At September 30, 2010, we concluded we need to maintain a valuation allowance on our
entire net deferred tax asset based on our continued net operating losses and the extremely
challenging environment currently confronting our bank.
Asset/Liability Management
The Asset Liability Management Committee (ALCO), which meets at least quarterly, is responsible
for reviewing interest rate sensitivity position and establishing policies to monitor and limit
exposure to interest rate risk.
The Corporation currently utilizes two quantitative tools to measure and monitor interest rate
risk: static gap analysis and net interest income simulation modeling. Each of these interest
rate risk measurements has limitations, but management believes when these tools are evaluated
together, they provide a balanced view of the exposure the Corporation has to interest rate risk.
Interest sensitivity gap analysis measures the difference between the assets and liabilities
repricing or maturing within specific time periods. An asset-sensitive position indicates that
there are more rate-sensitive assets than rate-sensitive liabilities repricing or maturing within
specific time periods, which would generally imply a favorable impact on net interest income in
periods of rising interest rates and a negative impact in periods of falling rates. A
liability-sensitive position would generally imply a negative impact on net interest income in
periods of rising rates and a positive impact in periods of falling rates.
Gap analysis has limitations because it cannot measure precisely the effect of interest rate
movements and competitive pressures on the repricing and maturity characteristics of
interest-earning assets and interest-bearing liabilities. In addition, a significant portion of
our adjustable-rate assets have limits on their minimum and maximum yield, whereas most of our
interest-bearing liabilities are not subject to these limitations. As a result, certain assets and
liabilities indicated as repricing within a stated period may in fact reprice at different times
and at different volumes, and certain adjustable-rate assets may reach their yield limits and not
reprice.
36
The following table presents an analysis of our interest-sensitivity static gap position at
September 30, 2010. All interest-earning assets and interest-bearing liabilities are shown based
on the earlier of their contractual maturity or repricing date adjusted by forecasted repayment and
decay rates. Asset prepayment and liability decay rates are selected after considering the current
rate environment, industry prepayment and decay rates and our historical experience. At September
30, 2010, we are considered asset sensitive in the time interval of the first three months. We are
also considered to be slightly liability sensitive at the one year accumulated gap position.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
After Three |
|
|
After One |
|
|
|
|
|
|
|
|
|
Within |
|
|
Months But |
|
|
Year But |
|
|
After |
|
|
|
|
|
|
Three |
|
|
Within |
|
|
Within |
|
|
Five |
|
|
|
|
|
|
Months |
|
|
One Year |
|
|
Five Years |
|
|
Years |
|
|
Total |
|
|
|
(In thousands) |
|
Interest earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Excess cash and fed funds sold |
|
$ |
24,732 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
24,732 |
|
Securities, at amortized cost |
|
|
3,000 |
|
|
|
10,441 |
|
|
|
23,258 |
|
|
|
12,932 |
|
|
|
49,631 |
|
FHLB stock |
|
|
|
|
|
|
5,877 |
|
|
|
|
|
|
|
|
|
|
|
5,877 |
|
Loans (including held for sale) |
|
|
110,656 |
|
|
|
82,953 |
|
|
|
158,155 |
|
|
|
45,461 |
|
|
|
397,225 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
138,388 |
|
|
|
99,271 |
|
|
|
181,413 |
|
|
|
58,393 |
|
|
$ |
477,465 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOW and money market accounts |
|
|
9,380 |
|
|
|
5,210 |
|
|
|
11,399 |
|
|
|
526 |
|
|
|
26,515 |
|
Savings deposits |
|
|
463 |
|
|
|
2,007 |
|
|
|
5,250 |
|
|
|
|
|
|
|
7,720 |
|
Jumbo time deposits |
|
|
38,099 |
|
|
|
28,654 |
|
|
|
110,519 |
|
|
|
|
|
|
|
177,272 |
|
Time deposits < $100,000 |
|
|
15,384 |
|
|
|
44,195 |
|
|
|
72,004 |
|
|
|
|
|
|
|
131,583 |
|
Repurchase agreements |
|
|
20,341 |
|
|
|
|
|
|
|
19,000 |
|
|
|
|
|
|
|
39,341 |
|
FHLB |
|
|
10,000 |
|
|
|
15,198 |
|
|
|
22,500 |
|
|
|
15,700 |
|
|
|
63,398 |
|
Subordinated debentures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,557 |
|
|
|
18,557 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
93,667 |
|
|
|
95,264 |
|
|
|
240,672 |
|
|
|
34,783 |
|
|
$ |
464,386 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rate sensitivity gap |
|
$ |
44,721 |
|
|
$ |
4,007 |
|
|
$ |
(59,259 |
) |
|
$ |
23,610 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative rate sensitivity gap |
|
|
|
|
|
$ |
48,728 |
|
|
$ |
(10,531 |
) |
|
$ |
13,079 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rate sensitivity gap ratio |
|
|
1.48x |
|
|
|
1.04x |
|
|
|
0.75x |
|
|
|
1.68x |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative rate sensitivity gap ratio |
|
|
|
|
|
|
1.26x |
|
|
|
0.98x |
|
|
|
1.03x |
|
|
|
|
|
The Bank also evaluates interest rate risk using a simulation model. The use of simulation models
to assess interest rate risk is an accepted industry practice, and the results of the analysis are
useful in assessing the vulnerability of the Banks net interest income to changes in interest
rates. However, the assumptions used in the model are oversimplifications and not necessarily
representative of the actual impact of interest rate changes. The simulation model assesses the
direction and magnitude of variations in net interest income resulting from potential changes in
market interest rates. Key assumptions in the model include prepayment speeds of various loan and
investment assets, cash flows and maturities of interest-sensitive assets and liabilities, and
changes in market conditions impacting loan and deposit volumes and pricing. These assumptions are
inherently uncertain, and subject to fluctuation and revision in a dynamic environment. Therefore,
the model cannot precisely estimate future net interest income or exactly predict the impact of
higher or lower interest rates. Actual results may differ from simulated results due to, among
other factors, the timing, magnitude, and frequency of interest rate changes, changes in market
conditions and managements pricing decisions and customer reactions to those decisions.
37
On a quarterly basis, the net interest income simulation model is used to quantify the effects of
hypothetical changes in interest rates on the Banks net interest income over a projected
twelve-month period. The model permits management to evaluate the effects of shifts in the
Treasury yield curve, upward and downward, on net interest income expected in a stable interest
rate environment.
As of September 30, 2010, the table below reflects the impact the various instantaneous parallel
shifts in the yield curve would have on net interest income over a twelve month period of time from
the base forecast. Interest rate risk is a potential loss of income and/or potential loss of
economic value of equity. Rate sensitivity is the measure of the effect of changing interest rates
on the Banks net interest income or the net interest spread. The policy of the Bank is to risk no
more than 10% of its net interest income in a changing interest rate scenario of +/- 200 basis
points over a one-year simulation period. Furthermore, no more than 15% of net interest income can
be projected at risk in a scenario of +/- 300 basis points over a one-year simulation period.
|
|
|
|
|
|
|
Percentage Change |
Interest Rate Scenario |
|
In Net Interest Income |
Interest rates up 400 basis points |
|
|
11.9 |
% |
Interest rates up 300 basis points |
|
|
10.2 |
% |
Interest rates up 200 basis points |
|
|
7.4 |
% |
Interest rates up 100 basis points |
|
|
3.5 |
% |
Base Case |
|
|
|
|
Interest rates down 100 basis points |
|
|
(6.97 |
%) |
Interest rates down 200 basis points |
|
|
(15.53 |
%) |
Interest rates down 300 basis points |
|
|
(24.72 |
%) |
Item 3. Quantitative and Qualitative Disclosures about Market Risk
See Asset/Liability Management discussion under Part I, Item 2 above.
Item 4. Controls and Procedures
An evaluation of the Corporations disclosure controls and procedures (as defined in Rule 13a-15(e)
of the Securities and Exchange Act of 1934 (Act)) as of September 30, 2010, was carried out under
the supervision and with the participation of the Corporations interim Chief Executive Officer and
Chief Financial Officer, and several other members of the Corporations senior management. The
Corporations interim Chief Executive Officer and Chief Financial Officer concluded that the
Corporations disclosure controls and procedures as in effect at September 30, 2010 were effective
in ensuring that the information required to be disclosed by the Corporation in the reports it
files or submits under the Act is (i) accumulated and communicated to the Corporations management
(including the interim Chief Executive Officer and Chief Financial Officer) in a timely manner, and
(ii) recorded, processed, summarized and reported within the time periods specified in the SECs
rules and forms.
There have been no changes in our internal control over financial reporting (as defined in Rule
13a-15(f) of the Act) that occurred during the quarter ended September 30, 2010, that have
materially affected, or are reasonably likely to materially affect, our internal control over
financial reporting.
The Corporation intends to continually review and evaluate the design and effectiveness of its
disclosure controls and procedures and to improve its controls and procedures over time and to
correct any deficiencies that it may discover in the future. The goal is to ensure that senior
management has timely access to all material non-financial information concerning the Corporations
business. While the Corporation believes the present design of its disclosure controls and
procedures is effective to achieve its goal, future events affecting its business may cause the
Corporation to modify its disclosures and procedures.
38
PART II
Item 1. Legal Proceedings
Not applicable.
Item 1A. Risk Factors
See Item 1A. Risk Factors in our Form 10-K for a discussion of certain risks inherent in our
business. In addition, the following risk factors should also be considered.
We are subject to additional requirements and restrictions on our operations as a result of the
Banks significantly undercapitalized status.
As of September 30, 2010, the Banks capital ratios had fallen below the level required for
adequately capitalized status to the significantly undercapitalized level. As a result, in
addition to the requirements and restrictions already imposed on us under the Consent Order a
number of other requirements and restrictions can or will be imposed on us by our regulators that
could have a material adverse effect on our business and results of operations. These additional
requirements and restrictions as well as additional information regarding the Consent Order are
described in Managements Discussion and Analysis of Financial Condition and Results of Operations,
Executive Summary.
There is substantial doubt about our ability to continue as a going concern.
Our ability to continue as a going concern is in substantial doubt as a result of our significant
net loss from operations in the three and nine months ended September 30, 2010, deterioration in
the credit quality of the loan portfolio, and the decline in the level of our regulatory capital to
support operations, and is dependent on our ability to identify and consummate a strategic
transaction, including a capital infusion, a merger or sale of the Corporation or the Bank. Unless
we return to profitability or identify and execute a viable strategic alternative, it is unlikely
that we will be able to continue as a going concern.
We may be subjected to negative publicity that may adversely affect our business, financial
condition, liquidity and results of operations.
We may be the subject of negative news reports discussing our current financial situation or formal
enforcement actions taken by our regulators as the press and others speculate about whether we will
be able to continue as a going concern. These reports may have a negative impact on our business
by eroding customer confidence in the Bank. Even though our deposits are insured by the FDIC,
customers may choose to withdraw their deposits, and new customers may choose to do business
elsewhere. In addition, we may find that our service providers will be reluctant to commit to
long-term projects with us. Even if we are able to improve our current financial situation, we may
be the object of negative publicity and speculation about our future, which may adversely affect
our business, financial condition, liquidity and results of operations.
We are subject to restrictions on the amount of interest that we can pay our customers, which could
cause our deposits to decrease. Because we depend on deposits as a source of liquidity, a decrease
in deposits would adversely affect our ability to continue as a going concern.
The Bank competes for customer deposits largely on the basis of the interest rates that it pays
out. The Bank currently is prohibited from accepting, renewing or rolling over brokered deposits
and is restricted in the effective yield it can offer on deposits. As a result, we may have
difficulty attracting new deposits, and our existing customers may transfer their deposits to other
institutions that are able to offer a higher interest rate, which may have a material adverse
effect on our ability to continue as a going concern.
It is unlikely that we will be able to return to the business of originating new loans or offering
new products.
In light of regulatory restrictions and the current market conditions, our current focus is on
servicing our existing loan portfolio and we are unsure when, if ever, we will begin to originate
new loans or offer new products. If we are unable to originate new, profitable loans for an
extended period, our financial condition and results of operations will continue to be adversely
affected.
39
We have deferred payment of interest on our subordinated debentures in connection with the issuance
of our trust preferred securities and suspended dividend payments on our Series A and Series B
preferred stock.
On May 14, 2010, the Corporation issued a press release announcing that, in order to preserve
capital, it had deferred interest payments on its $18 million of junior subordinated notes related
to its trust preferred securities and suspended dividends on its Series A and Series B preferred
stock. These actions could adversely impact the ability of the Corporation to continue to raise
capital. Without additional capital, the financial viability of the Bank and the Corporation could
be in jeopardy.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
Not applicable.
Item 3b. Defaults upon Senior Securities.
As of September 30, 2010, the Corporation was in arrears in the aggregate amount of $132,000 with
respect to the Series B cumulative convertible perpetual preferred stock as a result of the
Corporations decision to suspend cash dividends in the second quarter of 2010.
Item 4. Reserved.
Item 5. Other Information.
None
Item 6. Exhibits.
See Exhibit Index attached. |
SIGNATURES
In accordance with the requirements of the Exchange Act, the registrant caused this report to be
signed on its behalf by the undersigned, thereunto duly authorized, on November 15, 2010.
|
|
|
|
|
|
|
|
|
COMMUNITY CENTRAL BANK CORPORATION |
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
S/ RAY T. COLONIUS
|
|
|
|
|
Ray T. Colonius; |
|
|
|
|
Interim President and CEO |
|
|
|
|
(Principal Executive Officer) |
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
S/ RAY T. COLONIUS |
|
|
|
|
|
|
|
|
|
|
|
Ray T. Colonius; |
|
|
|
|
Treasurer |
|
|
|
|
(Principal Financial and Accounting Officer) |
|
|
40
EXHIBIT INDEX
|
|
|
EXHIBIT |
|
|
NUMBER |
|
EXHIBIT DESCRIPTION |
3.1
|
|
Articles of Incorporation are incorporated by reference to Exhibit 3.1 of
the Corporations Registration Statement on Form SB-2 (SEC File No. 333-04113). |
|
|
|
3.2
|
|
Bylaws, as amended, of the Corporation are incorporated by reference to
Exhibit 3 of the Corporations Current Quarterly Report on Form 8-K filed on
September 19, 2007 (SEC File No. 000-33373). |
|
|
|
4.1
|
|
Specimen of Stock Certificate of Community Central Bank Corporation is
incorporated by reference to Exhibit 4.2 of the Corporations Registration Statement
on Form SB-2 (SEC File No. 333-04113). |
|
|
|
4.2
|
|
Certificate of Designation of Community Central Bank Corporation filed on
December 30, 2008 with the State of Michigan designating the preferences,
limitations, voting powers and relative rights of the Series A Preferred Stock, is
incorporated by reference to Exhibit 4.1 of the Corporations Current Report on Form
8-K filed on January 6, 2009. (SEC File No. 000-33373) |
|
|
|
4.3
|
|
Certificate of Designation of Community Central Bank Corporation filed on
October 2, 2009 with the State of Michigan designating the preferences, limitations,
voting powers and relative rights of the Series B Preferred Stock, is incorporated
by reference to Exhibit 4.1 of the Corporations Current Report on Form 8-K filed on
October 5, 2009. (SEC File No. 000-33373) |
|
|
|
10.1
|
|
1996 Employee Stock Option Plan is incorporated by reference to Exhibit
10.1 of the Corporations Registration Statement on Form SB-2 (SEC File No.
333-04113). |
|
|
|
10.2
|
|
2000 Employee Stock Option Plan is incorporated by reference to Exhibit
10.6 of the Corporations Annual Report filed with the SEC on Form 10-KSB for the
year ended December 31, 2000 (SEC File No. 000-33373). |
|
|
|
10.3
|
|
2002 Incentive Plan is incorporated by reference to Exhibit 10.7 of the
Corporations Annual Report filed with the SEC on Form 10-KSB for the year ended
December 31, 2001 (SEC File No. 000-33373). |
|
|
|
10.4
|
|
Community Central Bank Supplemental Executive Retirement Plan, as
amended, and Individual Participant Agreements are incorporated by reference to
Exhibit 10.6 of the Corporations Annual Report on Form 10-K filed with the SEC for
the year ended December 31, 2006 (SEC File No. 000-33373). |
|
|
|
10.5
|
|
Community Central Bank Death Benefit Plan, as amended, is incorporated by
reference to Exhibit 10.7 of the Corporations Annual Report on Form 10-K for the
year ended December 31, 2006 (SEC File No. 000-33373). |
|
|
|
10.6
|
|
Form of Incentive Stock Option Agreement incorporated by reference to
Exhibit 99.1 of the Corporations Current Report on Form 8-K filed with the SEC on
March 25, 2005 (SEC File No. 000-33373). |
|
|
|
10.7
|
|
Form of Non-qualified Stock Option Agreement is incorporated by reference
to the Corporations Current Report on Form 8-K filed on January 17, 2006 (SEC File
No. 000-33373). |
41
|
|
|
EXHIBIT |
|
|
NUMBER |
|
EXHIBIT DESCRIPTION |
10.8
|
|
Summary of Current Director Fee Arrangements is incorporated by reference
to Exhibit 10.10 of the Corporations Annual Report filed with the SEC on Form
10-KSB for the year ended December 31, 2004 (SEC File No. 000-33373). |
|
|
|
11
|
|
Computation of Per Share Earnings |
|
|
|
31.1
|
|
Rule 13a 14(a) Certification (Chief Executive Officer) |
|
|
|
31.2
|
|
Rule 13a 14(a) Certification (Chief Financial Officer) |
|
|
|
32
|
|
Rule 1350 Certifications |
42