Notes to Unaudited Consolidated Interim Financial Statements
NOTE 1 BASIS OF PRESENTATION
The interim consolidated financial statements include Fentura Financial, Inc. (the Corporation) and its wholly owned
subsidiaries Fentura Holdings LLC (FHLLC) and The State Bank in Fenton (the Bank), Michigan and the other subsidiaries of the Bank. Intercompany transactions and balances are eliminated in consolidation.
As announced at the 2011 Shareholder Meeting, the Corporation had entered into an agreement to sell West Michigan Community Bank to a third-party
investor group. The sale closed on January 31, 2011. West Michigan Community Bank is reported as discontinued operations.
Financial
statements are presented with discontinued operations sequestered on the balance sheet, statement of operations and statement of cash flows, as applicable. The presentations have been updated for September 30, 2011 to reflect the discontinued
operations results to the extent applicable (see Note 8).
During the third quarter of 2011 management decided the Corporation no longer
intended to dispose of the residual assets remaining from the sale of West Michigan Community Bank. As a result of the change in intent, amounts and results of operations for the three and nine month periods ended September 30, 2011, as well as
balance sheet data as of September 30, 2011 reflect this change in intent.
The accompanying unaudited consolidated financial statements
have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and the instructions for Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include
all of the information and notes required by accounting principles generally accepted in the United States of America for complete financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation have
been included. Operating results for the three and nine month periods ended September 30, 2012 are not necessarily indicative of the results that may be expected for the year ending December 31, 2012. For further information, refer to the
consolidated financial statements and footnotes thereto included in the Corporations annual report on Form 10-K for the year ended December 31, 2011.
8
NOTE 1 BASIS OF PRESENTATION
(continued)
Securities:
Securities are classified as held to maturity and carried at amortized cost when
management has the positive intent and ability to hold them to maturity. Securities are classified as available for sale when they might be sold before maturity. Securities available for sale are carried at fair value, with unrealized holding gains
and losses reported in other comprehensive income, net of tax.
Interest income includes amortization of purchase premium or discount.
Premiums and discounts on securities are amortized on the level-yield method without anticipating prepayments, except for mortgage-backed securities, where prepayments are anticipated. Gains and losses on sales are based on the amortized cost of the
security sold.
Management evaluates securities for other-than-temporary impairment (OTTI) at least on a quarterly basis, and more
frequently when economic or market conditions warrant such an evaluation.
In determining OTTI management considers many factors, including:
(1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, (3) whether the market decline was affected by macroeconomic conditions, and
(4) whether the entity has the intent to sell the debt security or more likely than not will be required to sell the debt security before its anticipated recovery. The assessment of whether an other-than-temporary decline exists involves a high
degree of subjectivity and judgment and is based on the information available to management at a point in time.
When OTTI occurs, the amount
of the OTTI recognized in earnings depends on whether an entity intends to sell the security or it is more likely than not it will be required to sell the security before recovery of its amortized cost basis, less any current-period credit loss. If
an entity intends to sell or it is more likely than not it will be required to sell the security before recovery of its amortized cost basis, less any current-period credit loss, the OTTI shall be recognized in earnings equal to the entire
difference between the investments amortized cost basis and its fair value at the balance sheet date. If an entity does not intend to sell the security and it is not more likely than not that the entity will be required to sell the security
before recovery of its amortized cost basis less any current-period loss, the OTTI shall be separated into the amount representing the credit loss and the amount related to all other factors. The amount of the total OTTI related to the credit loss
is determined based on the present value of cash flows expected to be collected and is recognized in earnings. The amount of the total OTTI related to other factors is recognized in other comprehensive income, net of applicable taxes. The previous
amortized cost basis less the OTTI recognized in earnings becomes the new amortized cost basis of the investment.
Allowance for Loan Losses:
The allowance for loan losses is a
valuation allowance for probable incurred credit losses, increased by the provision for loan losses and decreased by charge-offs less recoveries. Management estimates the allowance balance required using past loan loss experience, the nature and
volume of the portfolio, information about specific borrower situations and estimated collateral values, economic conditions, and other factors. Allocations of the allowance may be made for specific loans, but the entire allowance is available for
any loan that, in managements judgment, should be charged-off. Loan losses are charged against the allowance when management believes the uncollectability of a loan balance is confirmed. Consumer loans are typically charged off no later than
120 days past due.
The allowance consists of specific and general components. The specific component relates to loans that are individually
classified as impaired or loans otherwise classified as substandard or doubtful. The general component covers non-classified loans and is based on historical loss experience adjusted for current factors. The historical loss experience is determined
by portfolio segments and is based on the actual loss history experienced by the Corporation. Various rolling periods of historical charge off experience are considered when calculating the current required level of the allowance for loan losses.
This includes 4, 8, 12 and 16 quarter un-weighted periods as well as a 12 quarter rolling average with
9
NOTE 1 BASIS OF PRESENTATION
(continued)
higher weight being placed on the more recent quarters. These analyses are reviewed and a range of values for the reserve is established. This represents a change in assumption from the prior
quarter when a simple 8 quarter rolling average loss history was used. This actual loss experience is supplemented with other economic factors based on the risks present for each portfolio segment. These economic factors include consideration of the
following: levels of and trends in delinquencies and impaired loans; levels of and trends in charge-offs and recoveries; trends in volume and terms of loans; effects of any changes in risk selection and underwriting standards; other changes in
lending policies, procedures, and practices; experience, ability and depth of lending management and other relevant staff; national and local economic trends and conditions; industry conditions; and effects of changes in credit concentrations. The
following portfolio segments have been identified: commercial, commercial real estate, residential mortgage, installment loans and home equity loans.
A loan is impaired when full payment under the loan terms is not expected. Commercial and commercial real estate loans are individually evaluated for impairment. If a loan is impaired, a portion of the
allowance is allocated so that the loan is reported, net, at the present value of estimated future cash flows using the loans existing rate or at the fair value of collateral if repayment is expected solely from the collateral. Large groups of
smaller balance homogeneous loans, such as consumer and residential real estate loans, are collectively evaluated for impairment, and accordingly, they are not separately identified for impairment disclosures.
Troubled debt restructurings:
Under certain circumstances, the Corporation will provide
borrowers relief through loan restructurings and modifications. A loan restructuring constitutes a troubled debt restructuring (TDR) if for economic or legal reasons related to the borrowers financial difficulties the Corporation
grants a concession to the borrower that it would not otherwise consider. Restructured loans typically present an elevated level of credit risk as the borrowers are not able to perform according to the original contractual terms. Loans that are
reported as TDRs are considered impaired and are measured for impairment as described above.
Other Real Estate Owned and Foreclosed Assets
: Assets acquired through or instead of loan foreclosure are
initially recorded at fair value less estimated selling costs when acquired, establishing a new cost basis. If fair value declines, a valuation allowance is recorded through expense. Costs after acquisition are expensed.
Income Taxes:
Income tax expense is the total 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 amounts for the temporary differences between carrying amounts and tax bases of assets and liabilities, computed using enacted tax rates.
A valuation allowance reduces deferred tax assets to the amount expected to be realized.
A tax position is recognized 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 including the appeals process. For tax positions not meeting the more likely than not test, no tax benefit is recorded. The Corporation recognizes interest and/or penalties related to income tax matters in income
tax expense.
Dividend Restrictions
: Banking regulations require maintaining certain capital levels and may limit the
dividends paid by the Banks to the Corporation or by the Corporation to shareholders. The State Bank has been restricted from dividend payments due to the signing of a Consent Order with the Federal Deposit Insurance Corporation (FDIC). The Holding
Company has been placed under restrictions by the Federal Reserve regarding the declaration or payment of any dividends and the receipt of dividends from the subsidiary Bank.
10
NOTE 1 BASIS OF PRESENTATION
(continued)
Stock Option Plans
: Compensation cost is recognized for stock
options, restricted stock awards issued to employees, and stock appreciation rights based on the fair value of these awards at the date of grant. A Black-Scholes model is utilized to estimate the fair value of stock options and stock appreciation
rights, while the market price of the Corporations common stock at the date of grant is used for restricted stock awards. Compensation cost is recognized over the required service period, generally defined as the vesting period. For awards
with graded vesting, compensation cost is recognized on a straight-line basis over the requisite service period for the entire award.
The
Nonemployee Director Stock Option Plan provides for granting options to nonemployee directors to purchase the Corporations common stock. The purchase price of the shares is the fair market value at the date of the grant, and there is a
three-year vesting period before options may be exercised. Options to acquire no more than 8,131 shares of stock may be granted under the Plan in any calendar year and options to acquire not more than 73,967 shares in the aggregate may be
outstanding at any one time. No options were granted in 2012 or 2011.
The Employee Stock Option Plan grants options to eligible employees to
purchase the Corporations common stock at a purchase price at or above the fair market value of the stock at the date of the grant. Awards granted under this plan are limited to an aggregate of 86,936 shares. The administrator of the plan is a
committee of directors. The administrator has the power to determine the number of options to be granted, the exercise price of the options and other terms of the options, subject to consistency with the terms of the Plan.
The following table summarizes stock option activity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number
of
Options
|
|
|
Weighted
Average
Price
|
|
|
Weighted
Average
Remaining
Contractual
Life
|
|
|
Aggregate
Intrinsic
Value
|
|
Options outstanding at January 1, 2012
|
|
|
13,786
|
|
|
$
|
29.60
|
|
|
|
|
|
|
|
|
|
Options forfeited during 2012
|
|
|
(2,670
|
)
|
|
|
23.23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options outstanding and exercisable at September 30, 2012
|
|
|
11,116
|
|
|
$
|
31.13
|
|
|
|
1.31
|
|
|
$
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number
of
Options
|
|
|
Weighted
Average
Price
|
|
|
Weighted
Average
Remaining
Contractual
Life
|
|
|
Aggregate
Intrinsic
Value
|
|
Options outstanding at January 1, 2011
|
|
|
18,872
|
|
|
$
|
29.32
|
|
|
|
|
|
|
|
|
|
Options forfeited during 2011
|
|
|
(5,086
|
)
|
|
|
28.57
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options outstanding and exercisable at December 31, 2011
|
|
|
13,786
|
|
|
$
|
29.60
|
|
|
|
1.73
|
|
|
$
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
On February 24, 2011, the Corporations board of directors granted 25,000 Stock Appreciation Rights (SARs) to
five executives. The terms of the Stock Appreciation Rights Agreements (the SAR Agreements) provide that the SARs will be paid in cash on one or two fixed dates, which are determined as certain performance conditions are met. The
conditions include the Corporations wholly owned subsidiary, The State Bank, no longer being subject to terms, conditions and restrictions of the consent
11
NOTE 1 BASIS OF PRESENTATION
(continued)
order dated December 31, 2009 (the Consent Order) and the Corporation no longer being subject to terms, conditions and restrictions of the agreement between the Corporation and
the Federal Reserve Board, which was effective November 4, 2010 (the FRB Agreement). The first payment date under the agreement is the later of February 24, 2014, the date on which the State Bank is no longer subject to the
terms, conditions and restrictions of the Consent Order, and the date on which the Corporation is no longer subject to the terms, conditions and restrictions of the FRB Agreement. On the first SAR payment date a participant shall receive an amount
equal to the product of the number of stock appreciation rights granted and the excess of the fair market value of one share of the Corporations common stock over $2.00. If the first SAR payment date does not occur prior to February 24,
2016, then the SARs shall be cancelled without any payment to the participant. If the first SAR payment date occurs prior to February 24, 2016, then the second SAR payment date shall be February 24, 2016. On the second payment date a
participant shall receive an amount equal to the number of stock appreciation rights granted and the excess of the fair market value of one share of the Corporations common stock on the second SAR payment date over the value of one share of
the Corporations common stock on the first SAR payment date. If the fair market value of one share of the Corporations common stock on the second SAR payment date does not exceed the fair market value of one share of the
Corporations common stock on the first SAR payment date, then no payment shall be made to the participant on the second SAR payment date. There were 20,000 SARs outstanding at September 30, 2012 as a result of this issuance as 5,000
SARs were forfeited during the first quarter of 2012 as a result of one of the executives departure.
On March 13, 2012, the
Corporations board of directors granted 10,000 Stock Appreciation Rights to a new executive officer. The terms of this Stock Appreciation Rights Agreement is the same as those previously discussed except that the first and second payment dates
are March 12, 2015 and March 13, 2017, respectively.
On May 14, 2012, the Corporations board of directors granted 5,000
Stock Appreciation Rights to a new executive officer. The terms of this Stock Appreciation Rights Agreement is the same as those previously discussed except that the first and second payment dates are May 14, 2015 and May 14, 2017,
respectively. As a result of all issuances, 35,000 SARs were outstanding at September 30, 2012.
Generally accepted accounting principles
require plans settled in cash to be accounted for as liabilities only when the liability is probable and reasonably estimable and to be re-measured at each reporting period. Management has determined that as of September 30, 2012, it is not
probable that the performance criteria will be met and as such no liability for the compensatory element of the awards has been recorded in the consolidated financial statements.
Operating Segments
: While the Corporations chief decision-makers monitor the revenue
streams of the various Corporation products and services, operations are managed and financial performance is evaluated on a Corporate-wide basis. Accordingly, all of the Corporations financial service operations are considered by management
to be aggregated in one reportable operating segment.
Reclassifications:
Some items in the prior year financial statements
were reclassified to conform to the current presentation.
12
NOTE 2 SECURITIES
Securities are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(000s omitted)
|
|
Amortized
Cost
|
|
|
Gross
Unrealized
Gains
|
|
|
Gross
Unrealized
Losses
|
|
|
Fair
Value
|
|
Available for Sale
|
|
|
|
|
September 30, 2012
|
|
|
|
|
U.S. Government and federal agency
|
|
$
|
4,993
|
|
|
$
|
36
|
|
|
$
|
0
|
|
|
$
|
5,029
|
|
State and municipal
|
|
|
450
|
|
|
|
0
|
|
|
|
0
|
|
|
|
450
|
|
Mortgage-backed residential
|
|
|
12,428
|
|
|
|
292
|
|
|
|
0
|
|
|
|
12,720
|
|
Collateralized mortgage obligations-agencies
|
|
|
26,487
|
|
|
|
213
|
|
|
|
(83
|
)
|
|
|
26,617
|
|
Collateralized mortgage obligations-private label
|
|
|
1,656
|
|
|
|
0
|
|
|
|
(75
|
)
|
|
|
1,581
|
|
Equity securities
|
|
|
2,155
|
|
|
|
94
|
|
|
|
(187
|
)
|
|
|
2,062
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
48,169
|
|
|
$
|
635
|
|
|
$
|
(345
|
)
|
|
$
|
48,459
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government and federal agency
|
|
$
|
6,144
|
|
|
$
|
23
|
|
|
$
|
(2
|
)
|
|
$
|
6,165
|
|
Mortgage-backed residential
|
|
|
15,625
|
|
|
|
312
|
|
|
|
(15
|
)
|
|
|
15,922
|
|
Collateralized mortgage obligations-agencies
|
|
|
31,002
|
|
|
|
457
|
|
|
|
(5
|
)
|
|
|
31,454
|
|
Collateralized mortgage obligations-private label
|
|
|
3,725
|
|
|
|
0
|
|
|
|
(702
|
)
|
|
|
3,023
|
|
Equity securities
|
|
|
2,155
|
|
|
|
100
|
|
|
|
(132
|
)
|
|
|
2,123
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
58,651
|
|
|
$
|
892
|
|
|
$
|
(856
|
)
|
|
$
|
58,687
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(000s omitted)
|
|
Amortized
Cost
|
|
|
Gross
Unrealized
Gains
|
|
|
Gross
Unrealized
Losses
|
|
|
Fair
Value
|
|
Held to Maturity
|
|
|
|
|
September 30, 2012
|
|
|
|
|
State and municipal
|
|
$
|
2,692
|
|
|
$
|
70
|
|
|
$
|
0
|
|
|
$
|
2,762
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
2,692
|
|
|
$
|
70
|
|
|
$
|
0
|
|
|
$
|
2,762
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
State and municipal
|
|
$
|
2,963
|
|
|
$
|
90
|
|
|
$
|
0
|
|
|
$
|
3,053
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
2,963
|
|
|
$
|
90
|
|
|
$
|
0
|
|
|
$
|
3,053
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contractual maturities of securities at September 30, 2012 were as follows. Securities
not due at a single maturity date, mortgage-backed, collateralized mortgage obligations and equity securities are shown separately.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available for Sale
|
|
|
Held to Maturity
|
|
(000s omitted)
|
|
Amortized
Cost
|
|
|
Fair
Value
|
|
|
Amortized
Cost
|
|
|
Fair
Value
|
|
U.S. government and federal agency
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Due in one year or less
|
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
405
|
|
|
$
|
409
|
|
Due from one to five years
|
|
|
450
|
|
|
|
450
|
|
|
|
1,431
|
|
|
|
1,450
|
|
Due from five to ten years
|
|
|
2,000
|
|
|
|
2,015
|
|
|
|
856
|
|
|
|
903
|
|
Due after ten years
|
|
|
2,993
|
|
|
|
3,014
|
|
|
|
0
|
|
|
|
0
|
|
Mortgage backed residential
|
|
|
12,428
|
|
|
|
12,720
|
|
|
|
0
|
|
|
|
0
|
|
Collateralized mortgage obligations-agencies
|
|
|
26,487
|
|
|
|
26,617
|
|
|
|
0
|
|
|
|
0
|
|
Collateralized mortgage obligations-private label
|
|
|
1,656
|
|
|
|
1,581
|
|
|
|
0
|
|
|
|
0
|
|
Equity securities
|
|
|
2,155
|
|
|
|
2,062
|
|
|
|
0
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
48,169
|
|
|
$
|
48,459
|
|
|
$
|
2,692
|
|
|
$
|
2,762
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13
NOTE 2 SECURITIES
(continued)
At September 30, 2012, one holding totaling $1,656,000 in a security issued by Bear
Stearns exceeded 10% of stockholders equity. At December 31, 2011, two holdings totaling $3,023,000 in securities issued by Wells Fargo and Bear Stearns exceeded 10% of stockholders equity. The Corporation sold the Wells Fargo
security during the first quarter of 2012.
Sales of available for sale securities, for the nine month periods, were as follows:
|
|
|
|
|
|
|
|
|
(000s omitted)
|
|
September 30, 2012
|
|
|
September 30, 2011
|
|
Proceeds
|
|
$
|
13,991
|
|
|
$
|
2,024
|
|
Gross gains
|
|
|
325
|
|
|
|
5
|
|
Gross losses
|
|
|
(191
|
)
|
|
|
0
|
|
The cost basis used to determine the unrealized gains or losses of securities sold was the amortized cost of the individual investment
security as of the trade date.
Securities with unrealized losses are aggregated by investment category and the
length of time that individual securities have been in a continuous unrealized loss position as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012
|
|
Less than 12 months
|
|
|
12 months or more
|
|
|
Total
|
|
(000s omitted)
|
|
Fair
Value
|
|
|
Unrealized
Loss
|
|
|
Fair
Value
|
|
|
Unrealized
Loss
|
|
|
Fair
Value
|
|
|
Unrealized
Loss
|
|
Description of Securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collateralized mortgage obligations-agencies
|
|
$
|
10,057
|
|
|
$
|
(83
|
)
|
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
10,057
|
|
|
$
|
(83
|
)
|
Collateralized mortgage obligations-private label
|
|
|
0
|
|
|
|
0
|
|
|
|
1,581
|
|
|
|
(75
|
)
|
|
|
1,581
|
|
|
|
(75
|
)
|
Equity securities
|
|
|
0
|
|
|
|
0
|
|
|
|
728
|
|
|
|
(187
|
)
|
|
|
728
|
|
|
|
(187
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total temporarily impaired
|
|
$
|
10,057
|
|
|
$
|
(83
|
)
|
|
$
|
2,309
|
|
|
$
|
(262
|
)
|
|
$
|
12,366
|
|
|
$
|
(345
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2011
|
|
Less than 12 months
|
|
|
12 months or more
|
|
|
Total
|
|
(000s omitted)
|
|
Fair
Value
|
|
|
Unrealized
Loss
|
|
|
Fair
Value
|
|
|
Unrealized
Loss
|
|
|
Fair
Value
|
|
|
Unrealized
Loss
|
|
Description of Securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US government and federal agencies
|
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
1,498
|
|
|
$
|
(2
|
)
|
|
$
|
1,498
|
|
|
$
|
(2
|
)
|
Mortgage-backed residential
|
|
|
6,766
|
|
|
|
(15
|
)
|
|
|
0
|
|
|
|
0
|
|
|
|
6,766
|
|
|
|
(15
|
)
|
Collateralized mortgage obligations-agencies
|
|
|
0
|
|
|
|
0
|
|
|
|
4,985
|
|
|
|
(5
|
)
|
|
|
4,985
|
|
|
|
(5
|
)
|
Collateralized mortgage obligations-private label
|
|
|
0
|
|
|
|
0
|
|
|
|
3,023
|
|
|
|
(702
|
)
|
|
|
3,023
|
|
|
|
(702
|
)
|
Equity securities
|
|
|
771
|
|
|
|
(128
|
)
|
|
|
1
|
|
|
|
(4
|
)
|
|
|
772
|
|
|
|
(132
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total temporarily impaired
|
|
$
|
7,537
|
|
|
$
|
(143
|
)
|
|
$
|
9,507
|
|
|
$
|
(713
|
)
|
|
$
|
17,044
|
|
|
$
|
(856
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30, 2012, the Corporations security portfolio consisted of 75 securities, 7 of which were in an unrealized
loss position. The majority of unrealized losses are related to the Corporations collateralized mortgage obligations (CMOs) and equity securities, as discussed below.
14
NOTE 2 SECURITIES
(continued)
Collateralized Mortgage Obligations
The decline in fair value of the Corporations private label collateralized mortgage obligation is primarily attributable to the lack of liquidity and the financial crisis affecting these markets and
not necessarily the expected cash flows of the individual security. The Standard and Poors rating held on the private label security is A-. The underlying collateral of this CMO is comprised largely of 1-4 family residences. In this security, the
Corporation holds the senior tranche and receives payments before other tranches. For the private label security, management completes an analysis to review the recent performance of the mortgage pools underlying the instruments. At
September 30, 2012, the private label security has an amortized cost of $1,656,000 and an unrealized loss of $75,000.
The Corporation
has been closely monitoring the performance of the CMO and MBS portfolios. Management evaluates items such as payment streams and underlying default rates, and did not recognize a material adverse change in these items. On a quarterly basis,
management uses multiple assumptions to project the expected future cash flows of the private label CMO with prepayment speeds, projected default rates and loss severity rates. The cash flows are then discounted using the effective rate on the
securities determined at acquisition. Recent historical experience is the base for determining the cash flow assumptions and is adjusted when appropriate after considering characteristics of the underlying loans collateralizing the private label CMO
security.
The Corporation has six agency collateralized mortgage obligations with an unrealized loss of $83,000. The decline in value is
primarily due to changes in interest rates and other market conditions.
Equity securities
The Corporations equity investments with unrealized losses are investments in three non-public bank holding companies in Michigan. These securities
receive a multi-faceted review utilizing call report data. Management reviews such performance indicators as earnings, ROE, ROA, non-performing assets, brokered deposits and capital ratios. Management draws conclusions from this information, as well
as any published information or trading activity received from the individual institutions, to assist in determining if any unrealized loss is other than temporary impairment.
Additionally management considers the length of time the investments have been at an unrealized loss. At the end of the third quarter, management performed its review and determined that no
other-than-temporary impairment was necessary on the equity securities in the portfolio during the third quarter.
Other-Than-Temporary-Impairment
Management evaluates securities for other-than-temporary impairment (OTTI) at least on a quarterly basis, and more frequently when economic or
market conditions warrant such an evaluation. In evaluating OTTI, management considers the factors presented in Note 1. At the end of the third quarter, management performed its review and determined that no other-than-temporary impairment was
necessary in the securities portfolio during the third quarter.
15
NOTE 3 LOANS AND ALLOWANCE FOR LOAN LOSSES
Major categories of loans are as follows:
|
|
|
|
|
|
|
|
|
(000s omitted)
|
|
September 30, 2012
|
|
|
December 31, 2011
|
|
Commercial
|
|
$
|
38,899
|
|
|
$
|
33,956
|
|
Commercial real estate
|
|
|
105,715
|
|
|
|
118,984
|
|
Residential real estate
|
|
|
28,745
|
|
|
|
26,829
|
|
Consumer
|
|
|
23,303
|
|
|
|
25,998
|
|
|
|
|
|
|
|
|
|
|
Total loans
|
|
|
196,662
|
|
|
|
205,767
|
|
Less allowance for loan losses
|
|
|
(6,267
|
)
|
|
|
(8,164
|
)
|
|
|
|
|
|
|
|
|
|
Net loans
|
|
$
|
190,395
|
|
|
$
|
197,603
|
|
|
|
|
|
|
|
|
|
|
The Corporation originates primarily residential and commercial real estate loans, commercial and installment loans. The Corporation
estimates that the majority of their loan portfolio is based in Genesee, Oakland and Livingston counties within southeast Michigan with the remainder of the portfolio distributed throughout Michigan. The ability of the Corporations debtors to
honor their contracts is dependent upon the real estate and general economic conditions in these areas.
Activity in the allowance for loan losses, by
classification, for the three month periods ended September 30, 2012 and 2011 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(000s omitted)
|
|
Commercial
|
|
|
Commercial
Real
Estate
|
|
|
Residential
Real
Estate
|
|
|
Installment
Loans
|
|
|
Home
Equity
|
|
|
Unallocated
|
|
|
Total
|
|
Allowance for loan losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance July 1, 2012
|
|
$
|
570
|
|
|
$
|
5,553
|
|
|
$
|
433
|
|
|
$
|
151
|
|
|
$
|
395
|
|
|
$
|
(19
|
)
|
|
$
|
7,083
|
|
Provision for loan losses
|
|
|
176
|
|
|
|
(1,769
|
)
|
|
|
211
|
|
|
|
(14
|
)
|
|
|
(18
|
)
|
|
|
564
|
|
|
|
(850
|
)
|
Loans charged off
|
|
|
(226
|
)
|
|
|
(318
|
)
|
|
|
(184
|
)
|
|
|
(5
|
)
|
|
|
(97
|
)
|
|
|
0
|
|
|
|
(830
|
)
|
Loan recoveries
|
|
|
24
|
|
|
|
833
|
|
|
|
1
|
|
|
|
4
|
|
|
|
2
|
|
|
|
0
|
|
|
|
864
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance September 30, 2012
|
|
$
|
544
|
|
|
$
|
4,299
|
|
|
$
|
461
|
|
|
$
|
136
|
|
|
$
|
282
|
|
|
$
|
545
|
|
|
$
|
6,267
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(000s omitted)
|
|
Commercial
|
|
|
Commercial
Real
Estate
|
|
|
Residential
Real
Estate
|
|
|
Installment
Loans
|
|
|
Home
Equity
|
|
|
Unallocated
|
|
|
Total
|
|
Allowance for loan losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance July 1, 2011
|
|
$
|
1,049
|
|
|
$
|
6,284
|
|
|
$
|
388
|
|
|
$
|
231
|
|
|
$
|
615
|
|
|
$
|
361
|
|
|
$
|
8,928
|
|
Provision for loan losses
|
|
|
(176
|
)
|
|
|
1,053
|
|
|
|
206
|
|
|
|
459
|
|
|
|
(258
|
)
|
|
|
(267
|
)
|
|
|
1,017
|
|
Loans charged off
|
|
|
(67
|
)
|
|
|
(752
|
)
|
|
|
(8
|
)
|
|
|
(55
|
)
|
|
|
(20
|
)
|
|
|
0
|
|
|
|
(902
|
)
|
Loan recoveries
|
|
|
6
|
|
|
|
48
|
|
|
|
2
|
|
|
|
18
|
|
|
|
2
|
|
|
|
0
|
|
|
|
76
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance September 30, 2011
|
|
$
|
812
|
|
|
$
|
6,633
|
|
|
$
|
588
|
|
|
$
|
653
|
|
|
$
|
339
|
|
|
$
|
94
|
|
|
$
|
9,119
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16
NOTE 3 LOANS AND ALLOWANCE FOR LOAN LOSSES
(continued)
Activity in the allowance for loan losses, by classification, for the nine month period ended
September 30, 2012 and 2011 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(000s omitted)
|
|
Commercial
|
|
|
Commercial
Real
Estate
|
|
|
Residential
Real
Estate
|
|
|
Installment
Loans
|
|
|
Home
Equity
|
|
|
Unallocated
|
|
|
Total
|
|
Allowance for loan losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance January 1, 2012
|
|
$
|
892
|
|
|
$
|
5,993
|
|
|
$
|
501
|
|
|
$
|
214
|
|
|
$
|
475
|
|
|
$
|
89
|
|
|
$
|
8,164
|
|
Provision for loan losses
|
|
|
375
|
|
|
|
(1,059
|
)
|
|
|
351
|
|
|
|
(69
|
)
|
|
|
38
|
|
|
|
456
|
|
|
|
92
|
|
Loans charged off
|
|
|
(777
|
)
|
|
|
(1,547
|
)
|
|
|
(393
|
)
|
|
|
(23
|
)
|
|
|
(249
|
)
|
|
|
0
|
|
|
|
(2,989
|
)
|
Loan recoveries
|
|
|
54
|
|
|
|
912
|
|
|
|
2
|
|
|
|
14
|
|
|
|
18
|
|
|
|
0
|
|
|
|
1,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance September 30, 2012
|
|
$
|
544
|
|
|
$
|
4,299
|
|
|
$
|
461
|
|
|
$
|
136
|
|
|
$
|
282
|
|
|
$
|
545
|
|
|
$
|
6,267
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(000s omitted)
|
|
Commercial
|
|
|
Commercial
Real
Estate
|
|
|
Residential
Real
Estate
|
|
|
Installment
Loans
|
|
|
Home
Equity
|
|
|
Unallocated
|
|
|
Total
|
|
Allowance for loan losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance January 1, 2011
|
|
$
|
871
|
|
|
$
|
9,155
|
|
|
$
|
411
|
|
|
$
|
233
|
|
|
$
|
508
|
|
|
$
|
46
|
|
|
$
|
11,224
|
|
Provision for loan losses
|
|
|
117
|
|
|
|
1,769
|
|
|
|
193
|
|
|
|
502
|
|
|
|
(69
|
)
|
|
|
30
|
|
|
|
2,542
|
|
Loans charged off
|
|
|
(203
|
)
|
|
|
(4,517
|
)
|
|
|
(19
|
)
|
|
|
(112
|
)
|
|
|
(118
|
)
|
|
|
0
|
|
|
|
(4,969
|
)
|
Loan recoveries
|
|
|
27
|
|
|
|
244
|
|
|
|
3
|
|
|
|
30
|
|
|
|
18
|
|
|
|
0
|
|
|
|
322
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance September 30, 2011
|
|
$
|
812
|
|
|
$
|
6,651
|
|
|
$
|
588
|
|
|
$
|
653
|
|
|
$
|
339
|
|
|
$
|
76
|
|
|
$
|
9,119
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table presents the balance in the allowance for loan losses
and the recorded investment in loans by portfolio segment and based on impairment method at:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(000s omitted)
September 30, 2012
|
|
Commercial
|
|
|
Commercial
Real
Estate
|
|
|
Residential
Real
Estate
|
|
|
Installment
Loans
|
|
|
Home
Equity
|
|
|
Unallocated
|
|
|
Total
|
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending allowance balance attributable to loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
|
$
|
131
|
|
|
$
|
2,250
|
|
|
$
|
130
|
|
|
$
|
39
|
|
|
$
|
70
|
|
|
$
|
0
|
|
|
$
|
2,620
|
|
Collectively evaluated for impairment
|
|
|
414
|
|
|
|
2,055
|
|
|
|
330
|
|
|
|
96
|
|
|
|
212
|
|
|
|
540
|
|
|
|
3,647
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total ending allowance balance
|
|
$
|
545
|
|
|
$
|
4,305
|
|
|
$
|
460
|
|
|
$
|
135
|
|
|
$
|
282
|
|
|
$
|
540
|
|
|
$
|
6,267
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans individually evaluated for impairment
|
|
$
|
1,467
|
|
|
$
|
17,217
|
|
|
$
|
1,141
|
|
|
$
|
57
|
|
|
$
|
345
|
|
|
$
|
0
|
|
|
$
|
20,227
|
|
Loans collectively evaluated for impairment
|
|
|
37,432
|
|
|
|
88,498
|
|
|
|
27,604
|
|
|
|
5,091
|
|
|
|
17,810
|
|
|
|
0
|
|
|
|
176,435
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total ending loans balance
|
|
|
38,899
|
|
|
|
105,715
|
|
|
|
28,745
|
|
|
|
5,148
|
|
|
|
18,155
|
|
|
|
0
|
|
|
|
196,662
|
|
Accrued interest receivable
|
|
|
138
|
|
|
|
296
|
|
|
|
88
|
|
|
|
17
|
|
|
|
72
|
|
|
|
0
|
|
|
|
611
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total recorded investment in loans
|
|
$
|
39,037
|
|
|
$
|
106,011
|
|
|
$
|
28,833
|
|
|
$
|
5,165
|
|
|
$
|
18,227
|
|
|
$
|
0
|
|
|
$
|
197,273
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17
NOTE 3 LOANS AND ALLOWANCE FOR LOAN LOSSES
(continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(000s omitted)
December 31, 2011
|
|
Commercial
|
|
|
Commercial
Real
Estate
|
|
|
Residential
Real
Estate
|
|
|
Installment
Loans
|
|
|
Home
Equity
|
|
|
Unallocated
|
|
|
Total
|
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending allowance balance attributable to loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
|
$
|
714
|
|
|
$
|
2,907
|
|
|
$
|
201
|
|
|
$
|
60
|
|
|
$
|
275
|
|
|
$
|
0
|
|
|
$
|
4,157
|
|
Collectively evaluated for impairment
|
|
|
177
|
|
|
|
2,852
|
|
|
|
275
|
|
|
|
155
|
|
|
|
207
|
|
|
|
341
|
|
|
|
4,007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total ending allowance balance
|
|
$
|
891
|
|
|
$
|
5,759
|
|
|
$
|
476
|
|
|
$
|
215
|
|
|
$
|
482
|
|
|
$
|
341
|
|
|
$
|
8,164
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans individually evaluated for impairment
|
|
$
|
3,823
|
|
|
$
|
24,797
|
|
|
$
|
844
|
|
|
$
|
133
|
|
|
$
|
494
|
|
|
$
|
0
|
|
|
$
|
30,091
|
|
Loans collectively evaluated for impairment
|
|
|
30,133
|
|
|
|
94,187
|
|
|
|
25,985
|
|
|
|
6,270
|
|
|
|
19,101
|
|
|
|
0
|
|
|
|
175,676
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total ending loans balance
|
|
$
|
33,956
|
|
|
$
|
118,984
|
|
|
$
|
26,829
|
|
|
$
|
6,403
|
|
|
$
|
19,595
|
|
|
$
|
0
|
|
|
$
|
205,767
|
|
Accrued interest receivable
|
|
|
143
|
|
|
|
341
|
|
|
|
75
|
|
|
|
47
|
|
|
|
61
|
|
|
|
0
|
|
|
|
667
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total recorded investment in loans
|
|
$
|
34,099
|
|
|
$
|
119,325
|
|
|
$
|
26,904
|
|
|
$
|
6,450
|
|
|
$
|
19,656
|
|
|
$
|
0
|
|
|
$
|
206,434
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following tables present loans individually evaluated for impairment by class of loans as of:
|
|
|
|
|
|
|
|
|
|
|
|
|
(000s omitted)
September 30, 2012
|
|
Unpaid
Principal
Balance
|
|
|
Recorded
Investment
|
|
|
Allowance
for Loan
Losses
Allocated
|
|
With no related allowances recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
1,849
|
|
|
$
|
1,023
|
|
|
$
|
0
|
|
Commercial real estate
|
|
|
12,609
|
|
|
|
8,548
|
|
|
|
0
|
|
Residential real estate
|
|
|
144
|
|
|
|
115
|
|
|
|
0
|
|
Consumer
|
|
|
|
|
|
|
|
|
|
|
|
|
Installment Loans
|
|
|
79
|
|
|
|
6
|
|
|
|
0
|
|
Home Equity
|
|
|
384
|
|
|
|
257
|
|
|
|
0
|
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
519
|
|
|
|
521
|
|
|
|
131
|
|
Commercial real estate
|
|
|
9,027
|
|
|
|
8,933
|
|
|
|
2,250
|
|
Residential real estate
|
|
|
1,404
|
|
|
|
1,028
|
|
|
|
130
|
|
Consumer
|
|
|
|
|
|
|
|
|
|
|
|
|
Installment loans
|
|
|
51
|
|
|
|
51
|
|
|
|
39
|
|
Home equity
|
|
|
90
|
|
|
|
91
|
|
|
|
70
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
26,156
|
|
|
$
|
20,573
|
|
|
$
|
2,620
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18
NOTE 3 LOANS AND ALLOWANCE FOR LOAN LOSSES
(continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
(000s omitted)
December 31, 2011
|
|
Unpaid
Principal
Balance
|
|
|
Recorded
Investment
|
|
|
Allowance
for Loan
Losses
Allocated
|
|
With no related allowances recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
2,280
|
|
|
$
|
2,116
|
|
|
$
|
0
|
|
Commercial real estate
|
|
|
16,275
|
|
|
|
11,302
|
|
|
|
0
|
|
Residential real estate
|
|
|
279
|
|
|
|
168
|
|
|
|
0
|
|
Consumer
|
|
|
|
|
|
|
|
|
|
|
|
|
Installment Loans
|
|
|
13
|
|
|
|
13
|
|
|
|
0
|
|
Home Equity
|
|
|
119
|
|
|
|
119
|
|
|
|
0
|
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
1,903
|
|
|
|
1,715
|
|
|
|
714
|
|
Commercial real estate
|
|
|
15,814
|
|
|
|
13,532
|
|
|
|
2,907
|
|
Residential real estate
|
|
|
894
|
|
|
|
675
|
|
|
|
201
|
|
Consumer
|
|
|
|
|
|
|
|
|
|
|
|
|
Installment loans
|
|
|
121
|
|
|
|
121
|
|
|
|
60
|
|
Home equity
|
|
|
377
|
|
|
|
379
|
|
|
|
275
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
38,075
|
|
|
$
|
30,140
|
|
|
$
|
4,157
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The
following table presents the average recorded investment and interest income recognized on loans individually evaluated for impairment by class of loans for the nine month periods ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012
|
|
|
September 30, 2011
|
|
(000s omitted)
|
|
Average
Recorded
Investment
|
|
|
Interest
Income
Recognized
|
|
|
Average
Recorded
Investment
|
|
|
Interest
Income
Recognized
|
|
With no related allowances recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
1,325
|
|
|
$
|
29
|
|
|
$
|
2,009
|
|
|
$
|
71
|
|
Commercial real estate
|
|
|
10,111
|
|
|
|
327
|
|
|
|
12,773
|
|
|
|
109
|
|
Residential real estate
|
|
|
143
|
|
|
|
15
|
|
|
|
233
|
|
|
|
2
|
|
Consumer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Installment Loans
|
|
|
51
|
|
|
|
2
|
|
|
|
92
|
|
|
|
8
|
|
Home Equity
|
|
|
169
|
|
|
|
19
|
|
|
|
86
|
|
|
|
5
|
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
1,302
|
|
|
|
21
|
|
|
|
947
|
|
|
|
36
|
|
Commercial real estate
|
|
|
10,470
|
|
|
|
272
|
|
|
|
18,340
|
|
|
|
560
|
|
Residential real estate
|
|
|
283
|
|
|
|
32
|
|
|
|
756
|
|
|
|
32
|
|
Consumer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Installment loans
|
|
|
76
|
|
|
|
3
|
|
|
|
213
|
|
|
|
6
|
|
Home equity
|
|
|
210
|
|
|
|
3
|
|
|
|
562
|
|
|
|
20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
24,140
|
|
|
$
|
723
|
|
|
$
|
36,011
|
|
|
$
|
849
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19
NOTE 3 LOANS AND ALLOWANCE FOR LOAN LOSSES
(continued)
The following table presents the average recorded investment and interest income recognized on loans
individually evaluated for impairment by class of loans for the three month periods ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012
|
|
|
September 30, 2011
|
|
(000s omitted)
|
|
Average
Recorded
Investment
|
|
|
Interest
Income
Recognized
|
|
|
Average
Recorded
Investment
|
|
|
Interest
Income
Recognized
|
|
With no related allowances recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
980
|
|
|
$
|
9
|
|
|
$
|
1,987
|
|
|
$
|
37
|
|
Commercial real estate
|
|
|
11,844
|
|
|
|
280
|
|
|
|
12,462
|
|
|
|
45
|
|
Residential real estate
|
|
|
168
|
|
|
|
4
|
|
|
|
233
|
|
|
|
0
|
|
Consumer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Installment Loans
|
|
|
22
|
|
|
|
1
|
|
|
|
33
|
|
|
|
1
|
|
Home Equity
|
|
|
309
|
|
|
|
8
|
|
|
|
88
|
|
|
|
2
|
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
527
|
|
|
|
17
|
|
|
|
832
|
|
|
|
11
|
|
Commercial real estate
|
|
|
8,284
|
|
|
|
182
|
|
|
|
18,955
|
|
|
|
209
|
|
Residential real estate
|
|
|
776
|
|
|
|
22
|
|
|
|
753
|
|
|
|
10
|
|
Consumer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Installment loans
|
|
|
53
|
|
|
|
2
|
|
|
|
210
|
|
|
|
2
|
|
Home equity
|
|
|
91
|
|
|
|
2
|
|
|
|
487
|
|
|
|
6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
23,054
|
|
|
$
|
527
|
|
|
$
|
36,040
|
|
|
$
|
323
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonaccrual loans and loans past due 90 days still on accrual include both smaller balance homogeneous loans that are collectively
evaluated for impairment and individually classified impaired loans.
The following table presents the recorded investment in nonaccrual and
loans past due over 90 days still on accrual by class of loans at:
|
|
|
|
|
|
|
|
|
September 30, 2012
(000s omitted)
|
|
Nonaccrual
|
|
|
Loans Past Due
Over 90 Days Still
Accruing
|
|
Commercial
|
|
$
|
1,828
|
|
|
$
|
0
|
|
Commercial real estate
|
|
|
4,551
|
|
|
|
0
|
|
Residential real estate
|
|
|
637
|
|
|
|
0
|
|
Home Equity
|
|
|
0
|
|
|
|
0
|
|
Installment loans
|
|
|
5
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
7,021
|
|
|
$
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2011
(000s omitted)
|
|
Nonaccrual
|
|
|
Loans Past Due
Over 90 Days Still
Accruing (1)
|
|
Commercial
|
|
$
|
2,837
|
|
|
$
|
449
|
|
Commercial real estate
|
|
|
13,918
|
|
|
|
0
|
|
Residential real estate
|
|
|
241
|
|
|
|
0
|
|
Home Equity
|
|
|
88
|
|
|
|
39
|
|
Installment loans
|
|
|
13
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
17,097
|
|
|
$
|
488
|
|
|
|
|
|
|
|
|
|
|
(1)-Includes accrued interest receivable of $6
20
NOTE
3 LOANS AND ALLOWANCE FOR LOAN LOSSES
(continued)
The following table presents the aging of the recorded investment in past due loans by class of
loans at:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(000s omitted)
September 30, 2012
|
|
30-59 Days Past
Due
|
|
|
60-89 Days Past
Due
|
|
|
Greater than 90
Days Past Due
|
|
|
Total Past
Due
|
|
Commercial
|
|
$
|
260
|
|
|
$
|
11
|
|
|
$
|
1,103
|
|
|
$
|
1,374
|
|
Commercial real estate
|
|
|
0
|
|
|
|
2
|
|
|
|
1,925
|
|
|
|
1,927
|
|
Residential real estate
|
|
|
0
|
|
|
|
0
|
|
|
|
248
|
|
|
|
248
|
|
Installment loans
|
|
|
0
|
|
|
|
0
|
|
|
|
5
|
|
|
|
5
|
|
Home Equity
|
|
|
43
|
|
|
|
0
|
|
|
|
0
|
|
|
|
43
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
303
|
|
|
$
|
13
|
|
|
$
|
3,281
|
|
|
$
|
3,597
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(000s omitted)
December 31, 2011
|
|
30-59 Days Past
Due
|
|
|
60-89 Days Past
Due
|
|
|
Greater than 90
Days Past Due (1)
|
|
|
Total Past
Due
|
|
Commercial
|
|
$
|
431
|
|
|
$
|
14
|
|
|
$
|
2,741
|
|
|
$
|
3,186
|
|
Commercial real estate:
|
|
|
2,796
|
|
|
|
0
|
|
|
|
10,750
|
|
|
|
13,546
|
|
Residential real estate
|
|
|
0
|
|
|
|
0
|
|
|
|
198
|
|
|
|
198
|
|
Installment loans
|
|
|
3
|
|
|
|
1
|
|
|
|
51
|
|
|
|
55
|
|
Home Equity
|
|
|
73
|
|
|
|
0
|
|
|
|
85
|
|
|
|
158
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
3,303
|
|
|
$
|
15
|
|
|
$
|
13,825
|
|
|
$
|
17,143
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Includes interest receivable of $15.
|
Modifications:
A
modification of a loan constitutes a troubled debt restructuring (TDR) when a borrower is experiencing financial difficulty and the modification constitutes a concession. The Corporation offers various types of concessions when modifying
a loan or lease, however, forgiveness of principal is rarely granted. Commercial loans modified in a TDR often involve temporary interest-only payments, term extensions, and converting revolving credit lines to term loans. Additional collateral, a
co-borrower, or a guarantor is often requested. Commercial real estate loans modified in a TDR often involve reducing the interest rate for the remaining term of the loan, extending the maturity date at an interest rate lower than the current market
rate for new debt with similar risk, or substituting or adding a new borrower or guarantor. Residential real estate loans modified in a TDR are primarily comprised of loans where monthly payments are lowered to accommodate the borrowers
financial needs through a reduction of interest rate and/or extension of the maturity date. Installment loans modified in a TDR are primarily comprised of loans where the Corporation has lowered monthly payments by extending the term.
Loans modified in a TDR are typically already on non-accrual status and partial charge-offs have in some cases been taken against the outstanding loan
balance. As a result, loans modified in a TDR for the Corporation may have the financial effect of increasing the specific allowance associated with the loan.
The Corporation has identified as TDRs certain loans for which the allowance for loan losses had previously been measured under a general allowance for loan losses methodology. Upon identifying these
loans as TDRs, the Corporation classified them as impaired. The Corporations recorded investment in TDRs at September 30, 2012 is $14,790,000, with a specific valuation allowance of $2,392,000. This is compared to $9,367,000, with a
specific valuation allowance of $1,310,000, at September 30, 2011. This specific valuation allowance is an allocated portion of the total allowance for loan losses. The Corporation has no additional amounts committed to these customers.
21
NOTE 3 LOANS AND ALLOWANCE FOR LOAN LOSSES
(continued)
The following presents by class, information related to loans modified in a
TDR during the three month period ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012
|
|
|
September 30, 2011
|
|
(000s omitted)
|
|
Number of
Loans
|
|
Pre-Modification
Recorded
Investment
|
|
|
Post-Modification
Recorded
Investment
|
|
|
Number of
Loans
|
|
Pre-Modification
Recorded
Investment
|
|
|
Post-Modification
Recorded
Investment
|
|
Commercial real estate
|
|
2
|
|
$
|
1,570
|
|
|
$
|
1,570
|
|
|
1
|
|
$
|
808
|
|
|
$
|
808
|
|
Residential real estate
|
|
0
|
|
|
0
|
|
|
|
0
|
|
|
1
|
|
|
204
|
|
|
|
204
|
|
Consumer loans
|
|
0
|
|
|
0
|
|
|
|
0
|
|
|
2
|
|
|
135
|
|
|
|
135
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
2
|
|
$
|
1,570
|
|
|
$
|
1,570
|
|
|
4
|
|
$
|
1,147
|
|
|
$
|
1,147
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following presents by class, information related to loans modified in a TDR during the nine month period ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012
|
|
|
September 30, 2011
|
|
(000s omitted)
|
|
Number of
Loans
|
|
Pre-Modification
Recorded
Investment
|
|
|
Post-Modification
Recorded
Investment
|
|
|
Number of
Loans
|
|
Pre-Modification
Recorded
Investment
|
|
|
Post-Modification
Recorded
Investment
|
|
Commercial
|
|
0
|
|
$
|
0
|
|
|
$
|
0
|
|
|
4
|
|
$
|
1,016
|
|
|
$
|
1,016
|
|
Commercial real estate
|
|
10
|
|
|
5,321
|
|
|
|
5,321
|
|
|
9
|
|
|
3,025
|
|
|
|
3,025
|
|
Residential real estate
|
|
2
|
|
|
189
|
|
|
|
189
|
|
|
1
|
|
|
204
|
|
|
|
204
|
|
Consumer loans
|
|
2
|
|
|
95
|
|
|
|
95
|
|
|
4
|
|
|
779
|
|
|
|
779
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
14
|
|
$
|
5,605
|
|
|
$
|
5,605
|
|
|
18
|
|
$
|
5,024
|
|
|
$
|
5,024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following presents information on TDRs for which there
was a payment default during the three month period ended September 30, 2012 (i.e. 30 days or more past due following a modification) that had been modified during the 12-month period prior to the default.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012
|
|
|
September 30, 2011
|
|
(000s omitted)
|
|
Number of
Contracts
|
|
Recorded
Investment
(as
of period
end)
(1)
|
|
|
Number of
Contracts
|
|
Recorded
Investment
(as
of period
end)
(1)
|
|
Commercial real estate
|
|
0
|
|
$
|
0
|
|
|
2
|
|
$
|
219
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
0
|
|
$
|
0
|
|
|
2
|
|
$
|
219
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The period end balances are inclusive of all partial paydowns and charge-offs since the modification date, if any. Loans modified in a TDR that were fully paid down,
charged-off, or foreclosed upon by period end are not reported.
|
The following presents information on TDRs for which there was
a payment default during the nine month period ended September 30, 2012 and 2011 (i.e. 30 days or more past due following a modification) that had been modified during the 12-month period prior to the default.
22
NOTE 3 LOANS AND ALLOWANCE FOR LOAN LOSSES
(continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012
|
|
|
September 30, 2011
|
|
(000s omitted)
|
|
Number of
Contracts
|
|
Recorded
Investment
(as
of period
end)
(1)
|
|
|
Number of
Contracts
|
|
Recorded
Investment
(as
of period
end)
(1)
|
|
Commercial
|
|
3
|
|
$
|
747
|
|
|
0
|
|
$
|
0
|
|
Commercial real estate
|
|
10
|
|
|
3,162
|
|
|
2
|
|
|
219
|
|
Installment loan
|
|
1
|
|
|
5
|
|
|
0
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
14
|
|
$
|
3,914
|
|
|
2
|
|
$
|
219
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The period end balances are inclusive of all partial paydowns and charge-offs since the modification date, if any. Loans modified in a TDR that were fully paid down,
charged-off, or foreclosed upon by period end are not reported.
|
Based on the Corporations historical loss experience, losses associated with TDRs are not significantly different than other
impaired loans within the same loan segment. As such, TDRs are analyzed in the same manner as other impaired loans within their respective loan segment.
The following presents by portfolio loan class, the type of modification made
in a TDR from July 1 through September 30, 2012 and 2011:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans modified through reduction of interest rate
|
|
|
|
September 30, 2012
|
|
|
September 30, 2011
|
|
(000s omitted)
|
|
Number of
Loans
|
|
Recorded
Investment
(as of period
end)
(1)
|
|
|
Number of
Loans
|
|
Recorded
Investment
(as of period
end)
(1)
|
|
Commercial real estate
|
|
1
|
|
$
|
1,345
|
|
|
0
|
|
$
|
0
|
|
Residential real estate
|
|
0
|
|
|
0
|
|
|
1
|
|
|
204
|
|
Installment loan
|
|
0
|
|
|
0
|
|
|
1
|
|
|
128
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
1
|
|
$
|
1,345
|
|
|
2
|
|
$
|
332
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The period end balances are inclusive of all partial paydowns and charge-offs since the modification date, if any. Loans modified in a TDR that were fully paid down,
charged-off, or foreclosed upon by period end are not reported.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans modified through extension of term
|
|
|
|
September 30, 2012
|
|
|
September 30, 2011
|
|
(000s omitted)
|
|
Number of
Loans
|
|
Recorded
Investment
(as of period
end)
(1)
|
|
|
Number of
Loans
|
|
Recorded
Investment
(as of period
end)
(1)
|
|
Commercial real estate
|
|
1
|
|
$
|
224
|
|
|
1
|
|
$
|
808
|
|
Residential real estate
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
Installment loan
|
|
0
|
|
|
0
|
|
|
1
|
|
|
7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
1
|
|
$
|
224
|
|
|
2
|
|
$
|
815
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The period end balances are inclusive of all partial paydowns and charge-offs since the modification date, if any. Loans modified in a TDR that were fully paid down,
charged-off, or foreclosed upon by period end are not reported.
|
23
NOTE 3 LOANS AND ALLOWANCE FOR LOAN LOSSES
(continued)
The following presents by portfolio loan class, the type of modification made in a TDR from
January 1, through September 30, 2012 and 2011:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans modified through reduction of interest rate
|
|
|
|
September 30, 2012
|
|
|
September 30, 2011
|
|
(000s omitted)
|
|
Number of
Loans
|
|
Recorded
Investment
(as of period
end)
(1)
|
|
|
Number of
Loans
|
|
Recorded
Investment
(as of period
end)
(1)
|
|
Commercial real estate
|
|
5
|
|
$
|
2,962
|
|
|
1
|
|
$
|
238
|
|
Residential real estate
|
|
1
|
|
|
102
|
|
|
1
|
|
|
204
|
|
Installment loan
|
|
1
|
|
|
37
|
|
|
3
|
|
|
773
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
7
|
|
$
|
3,101
|
|
|
5
|
|
$
|
1,215
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The period end balances are inclusive of all partial paydowns and charge-offs since the modification date, if any. Loans modified in a TDR that were fully paid down,
charged-off, or foreclosed upon by period end are not reported.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans modified through extension of term
|
|
|
|
September 30, 2012
|
|
|
September 30, 2011
|
|
(000s omitted)
|
|
Number of
Loans
|
|
Recorded
Investment
(as of period
end)
(1)
|
|
|
Number of
Loans
|
|
Recorded
Investment
(as of period
end)
(1)
|
|
Commercial
|
|
0
|
|
$
|
0
|
|
|
3
|
|
$
|
970
|
|
Commercial real estate
|
|
5
|
|
|
2,360
|
|
|
7
|
|
|
2,781
|
|
Residential real estate
|
|
1
|
|
|
87
|
|
|
0
|
|
|
0
|
|
Installment loan
|
|
1
|
|
|
58
|
|
|
1
|
|
|
7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
7
|
|
$
|
2,505
|
|
|
11
|
|
$
|
3,758
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The period end balances are inclusive of all partial paydowns and charge-offs since the modification date, if any. Loans modified in a TDR that were fully paid down,
charged-off, or foreclosed upon by period end are not reported.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans modified through change in payment terms
|
|
|
|
September 30, 2012
|
|
|
September 30, 2011
|
|
(000s omitted)
|
|
Number of
Loans
|
|
Recorded
Investment
(as of period
end)
(1)
|
|
|
Number of
Loans
|
|
Recorded
Investment
(as of period
end)
(1)
|
|
Commercial
|
|
0
|
|
$
|
0
|
|
|
1
|
|
$
|
45
|
|
Commercial real estate
|
|
0
|
|
|
0
|
|
|
1
|
|
|
6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
0
|
|
$
|
0
|
|
|
2
|
|
$
|
51
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2)
|
The period end balances are inclusive of all partial paydowns and charge-offs since the modification date, if any. Loans modified in a TDR that were fully paid down,
charged-off, or foreclosed upon by period end are not reported.
|
Credit Quality Indicators:
The Corporation categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debts such as: current financial information, historical payment
experience, credit documentation, public information, and current economic trends, among other factors. The Corporation analyzes loans individually by classifying the loans as to credit risk. This analysis includes non-homogeneous loans, such as
commercial and commercial real estate loans. This analysis is performed on a quarterly basis. The Corporation uses the following definitions for classified risk ratings:
Prime.
Loans classified as prime are well seasoned borrowers displaying strong financial condition, consistently superior earning performance, and access to a range of financing alternatives. The
borrowers trends and outlook, as well as those of its industry are positive.
24
NOTE 3 LOANS AND ALLOWANCE FOR LOAN LOSSES
(continued)
Pass.
Loans classified as pass have a moderate to average risk to established
borrowers that display sound financial condition and operating results. The capacity to service debt is stable and demonstrated at a level consistent with or above the industry norms. Borrower and industry trends and outlook are considered good.
Watch.
Loans classified as watch have a potential weakness that deserves managements close attention. If left
uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institutions credit position at some future date.
Substandard.
Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a
well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
Doubtful.
Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added
characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. The Corporation does not classify loans as doubtful. Loans that approach
this status are charged-off.
Based on the most recent analysis performed, the recorded investment by risk
category of loans by class of loans is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(000s omitted)
September 30, 2012
|
|
Prime
|
|
|
Pass
|
|
|
Watch
|
|
|
Substandard
|
|
|
Total
|
|
Commercial
|
|
$
|
6,841
|
|
|
$
|
28,830
|
|
|
$
|
1,627
|
|
|
$
|
1,739
|
|
|
$
|
39,037
|
|
Commercial real estate
|
|
|
877
|
|
|
|
80,873
|
|
|
|
11,092
|
|
|
|
13,169
|
|
|
|
106,011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
7,718
|
|
|
$
|
109,703
|
|
|
$
|
12,719
|
|
|
$
|
14,908
|
|
|
$
|
145,048
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(000s omitted)
December 31, 2011
|
|
Prime
|
|
|
Pass
|
|
|
Watch
|
|
|
Substandard
|
|
|
Total
|
|
Commercial
|
|
$
|
3,411
|
|
|
$
|
25,006
|
|
|
$
|
1,850
|
|
|
$
|
3,832
|
|
|
$
|
34,099
|
|
Commercial real estate:
|
|
|
0
|
|
|
|
79,909
|
|
|
|
14,583
|
|
|
|
24,833
|
|
|
|
119,325
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
3,411
|
|
|
$
|
104,915
|
|
|
$
|
16,433
|
|
|
$
|
28,665
|
|
|
$
|
153,424
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Corporation considers the performance of the loan portfolio and its impact on the allowance for loan losses. For residential and
consumer loan classes, the Corporation also evaluates credit quality based on the aging status of the loan, which was previously presented, and by payment activity.
The following table presents the recorded investment in residential and consumer loans based on payment activity as of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(000s omitted)
September 30, 2012
|
|
Home Equity
|
|
|
Installment
|
|
|
Residential
Real Estate
|
|
|
Total
|
|
Performing
|
|
$
|
17,880
|
|
|
$
|
5,108
|
|
|
$
|
27,690
|
|
|
$
|
50,678
|
|
Non-performing
|
|
|
347
|
|
|
|
57
|
|
|
|
1,143
|
|
|
|
1,547
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
18,227
|
|
|
$
|
5,165
|
|
|
$
|
28,833
|
|
|
$
|
52,225
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(000s omitted)
December 31, 2011
|
|
Home Equity
|
|
|
Installment
|
|
|
Residential
Real Estate
|
|
|
Total
|
|
Performing
|
|
$
|
19,162
|
|
|
$
|
6,317
|
|
|
$
|
26,060
|
|
|
$
|
51,539
|
|
Non-performing
|
|
|
494
|
|
|
|
133
|
|
|
|
844
|
|
|
|
1,471
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
19,656
|
|
|
$
|
6,450
|
|
|
$
|
26,904
|
|
|
$
|
53,010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25
NOTE 4 FAIR VALUE
Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or
most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values.
Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of
the measurement date.
Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar
assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
Level 3: Significant unobservable inputs that reflect a reporting entitys own assumptions about the assumptions that market participants would use in pricing an asset or liability.
Securities Available for Sale:
The fair
values of securities available for sale are determined by obtaining quoted prices on nationally recognized securities exchanges (Level 1 inputs) or 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 remaining fair values of securities (Level 3
inputs) are based on the reporting entitys own assumptions and basic knowledge of market conditions and individual investment performance. The Corporation reviews the performance of the securities that comprise level 3 on a quarterly basis.
Impaired Loans:
The fair
value of impaired loans with specific allocations of the allowance for loan losses is generally based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable
sales and the income approach. Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result
in a Level 3 classification of the inputs for determining fair value.
Other Real Estate Owned:
Non-recurring adjustments to certain commercial and residential real estate properties classified as other real estate owned are measured at the lower of
carrying amount or fair value, less costs to sell. Fair values are generally based on third party appraisals of the property. Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable
sale and income data available, which results in a Level 3 classification. In cases where the carrying amount exceeds the fair value, less costs to sell, an impairment loss is recognized.
26
NOTE 4 FAIR VALUE
(continued)
Assets Measured on a Recurring Basis
Assets measured at fair value on a recurring basis are summarized below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements Using
|
|
(000s omitted)
September 30, 2012
|
|
Total
|
|
|
Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
|
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
|
Significant
Unobservable
Inputs
(Level
3)
|
|
Available for sale securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US Government and federal agency
|
|
$
|
5,029
|
|
|
$
|
0
|
|
|
$
|
5,029
|
|
|
$
|
0
|
|
State and local municipalities
|
|
|
450
|
|
|
|
0
|
|
|
|
450
|
|
|
|
0
|
|
Mortgage-backed residential
|
|
|
12,720
|
|
|
|
0
|
|
|
|
12,720
|
|
|
|
0
|
|
Collateralized mortgage obligations-agencies
|
|
|
26,617
|
|
|
|
0
|
|
|
|
26,617
|
|
|
|
0
|
|
Collateralized mortgage obligations-private label
|
|
|
1,581
|
|
|
|
0
|
|
|
|
1,581
|
|
|
|
0
|
|
Equity securities
|
|
|
2,062
|
|
|
|
0
|
|
|
|
1,064
|
|
|
|
998
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
48,459
|
|
|
$
|
0
|
|
|
$
|
47,461
|
|
|
$
|
998
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements Using
|
|
(000s omitted)
December 31, 2011
|
|
Total
|
|
|
Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
|
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
|
Significant
Unobservable
Inputs
(Level
3)
|
|
Available for sale securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US Government and federal agency
|
|
$
|
6,165
|
|
|
$
|
0
|
|
|
$
|
6,165
|
|
|
$
|
0
|
|
Mortgage-backed residential
|
|
|
15,922
|
|
|
|
0
|
|
|
|
15,922
|
|
|
|
0
|
|
Collateralized mortgage obligations-agencies
|
|
|
31,454
|
|
|
|
0
|
|
|
|
31,454
|
|
|
|
0
|
|
Collateralized mortgage obligations-private label
|
|
|
3,023
|
|
|
|
0
|
|
|
|
3,023
|
|
|
|
0
|
|
Equity securities
|
|
|
2,123
|
|
|
|
0
|
|
|
|
1,051
|
|
|
|
1,072
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
58,687
|
|
|
$
|
0
|
|
|
$
|
57,615
|
|
|
$
|
1,072
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The table below presents a reconciliation including
the respective income statement classification of gains and losses for all assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3).
|
|
|
|
|
|
|
|
|
(000s omitted)
|
|
Equity Securities
|
|
|
|
2012
|
|
|
2011
|
|
Beginning balance, January 1,
|
|
$
|
1,072
|
|
|
$
|
1,147
|
|
Included in other comprehensive income (loss)
|
|
|
(74
|
)
|
|
|
(36
|
)
|
|
|
|
|
|
|
|
|
|
Ending balance, September 30,
|
|
$
|
998
|
|
|
$
|
1,111
|
|
|
|
|
|
|
|
|
|
|
|
|
(000s omitted)
|
|
Equity Securities
|
|
|
|
2012
|
|
|
2011
|
|
Beginning balance, July 1,
|
|
$
|
949
|
|
|
$
|
1,142
|
|
Included in other comprehensive income (loss)
|
|
|
49
|
|
|
|
(31
|
)
|
|
|
|
|
|
|
|
|
|
Ending balance, September 30,
|
|
$
|
998
|
|
|
$
|
1,111
|
|
|
|
|
|
|
|
|
|
|
Assets Measured on a Non-Recurring Basis
Assets measured at fair value on a non-recurring basis are summarized below:
27
NOTE 4 FAIR VALUE
(continued)
|
|
|
|
|
|
|
|
|
(000s omitted)
At September 30, 2012
|
|
Total
|
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
Impaired loans
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
388
|
|
|
$
|
388
|
|
Commercial real estate
|
|
|
3,389
|
|
|
|
3,389
|
|
Residential real estate
|
|
|
896
|
|
|
|
896
|
|
Installment
|
|
|
12
|
|
|
|
12
|
|
Home equity
|
|
|
20
|
|
|
|
20
|
|
|
|
|
|
|
|
|
|
|
Total impaired loans
|
|
$
|
4,705
|
|
|
$
|
4,705
|
|
|
|
|
|
|
|
|
|
|
Other real estate owned
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
$
|
951
|
|
|
$
|
951
|
|
|
|
|
|
|
|
|
|
|
Total other real estate owned
|
|
$
|
951
|
|
|
$
|
951
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(000s omitted)
At December 31, 2011
|
|
Total
|
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
Impaired loans
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
997
|
|
|
$
|
997
|
|
Commercial real estate
|
|
|
8,526
|
|
|
|
8,526
|
|
Residential real estate
|
|
|
474
|
|
|
|
474
|
|
Installment
|
|
|
55
|
|
|
|
55
|
|
Home equity
|
|
|
102
|
|
|
|
102
|
|
|
|
|
|
|
|
|
|
|
Total impaired loans
|
|
$
|
10,154
|
|
|
$
|
10,154
|
|
|
|
|
|
|
|
|
|
|
Other real estate owned
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
$
|
301
|
|
|
$
|
301
|
|
|
|
|
|
|
|
|
|
|
Total other real estate owned
|
|
$
|
301
|
|
|
$
|
301
|
|
|
|
|
|
|
|
|
|
|
28
NOTE 4 FAIR VALUE
(continued)
The following represent impairment charges recognized during the period:
At September 30, 2012, impaired loans, which were measured for impairment using the fair value of the collateral for collateral dependent loans, had
a principal amount of $6,317,000 with a valuation allowance of $1,612,000. This is compared to December 31, 2011 when the principal amount of impaired loans was $13,868,000 with a valuation allowance of $3,714,000.
Other real estate owned which is measured at the lower of carrying value or fair value less costs to sell, had a net carrying amount of $2,704,000, of
which $951,000 was at fair value, which resulted from write downs totaling $85,000 during the third quarter of 2012. At December 31, 2011, other real estate owned had a net carrying amount of $1,949,000, of which $301,000 was at fair value,
which resulted from write downs totaling $24,000.
Quantitative information about Level 3 fair value measurements is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value at
September 30, 2012
|
|
|
Valuation
Technique(s)
|
|
Unobservable Input
|
|
Weighted Average
|
|
Equity Securities
(1)
|
|
$
|
998
|
|
|
Market Average
|
|
Price to book multiple
of peer group
|
|
|
64.94
|
%
|
Impaired Loans
|
|
|
4,705
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Appraisal Value-
Real
estate
|
|
Discount applied to
appraisal
|
|
|
6.40
|
%
|
|
|
|
|
|
|
Appraisal Value-
Accounts receivable
|
|
Discount applied to
appraisal
|
|
|
94.78
|
%
|
|
|
|
|
|
|
Appraisal Value-
Vehicles/equipment
|
|
Discount applied to
appraisal
|
|
|
78.42
|
%
|
Other real estate
|
|
|
951
|
|
|
Appraisal Value
|
|
Discount applied to
appraisal
|
|
|
0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total level 3 assets
|
|
$
|
6,654
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Reasonable modifications made to the price to book multiple are not expected to have a significant impact on the value of the securities.
|
The estimated fair values of financial instruments that are not reported at fair value in their
entirety in the Corporations consolidated balance sheets, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012
|
|
|
December 31, 2011
|
|
(000s omitted)
|
|
Carrying
Amount
|
|
|
Fair
Value
|
|
|
Carrying
Amount
|
|
|
Fair
Value
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 1 inputs:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
42,768
|
|
|
$
|
42,768
|
|
|
$
|
18,634
|
|
|
$
|
18,634
|
|
FHLB Stock
|
|
|
661
|
|
|
|
NA
|
|
|
|
661
|
|
|
|
NA
|
|
Accrued interest receivable
|
|
|
1,238
|
|
|
|
1,238
|
|
|
|
1,039
|
|
|
|
1,039
|
|
|
|
|
|
|
Level 2 inputs:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities - held to maturity
|
|
|
2,692
|
|
|
|
2,762
|
|
|
|
2,963
|
|
|
|
3,053
|
|
Loans held for sale
|
|
|
939
|
|
|
|
939
|
|
|
|
123
|
|
|
|
123
|
|
Performing loans
|
|
|
192,016
|
|
|
|
201,070
|
|
|
|
195,612
|
|
|
|
203,656
|
|
|
|
|
|
|
Level 3 inputs:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans
|
|
|
4,705
|
|
|
|
4,705
|
|
|
|
10,154
|
|
|
|
10,154
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 1 inputs:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits-non-maturing
|
|
$
|
201,977
|
|
|
$
|
201,977
|
|
|
$
|
180,098
|
|
|
$
|
180,098
|
|
Accrued interest payable
|
|
|
1,823
|
|
|
|
1,823
|
|
|
|
1,572
|
|
|
|
1,572
|
|
|
|
|
|
|
Level 2 inputs:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits-with stated maturity
|
|
|
70,402
|
|
|
|
71,142
|
|
|
|
85,783
|
|
|
|
85,563
|
|
FHLB advance
|
|
|
891
|
|
|
|
1,086
|
|
|
|
923
|
|
|
|
1,142
|
|
Subordinated debentures
|
|
|
14,000
|
|
|
|
13,738
|
|
|
|
14,000
|
|
|
|
13,751
|
|
29
NOTE 4 FAIR VALUE
(continued)
The following methods and assumptions were used by the Corporation in estimating its fair value
disclosures for financial instruments:
Cash and cash equivalents
The carrying amounts reported in the consolidated balance sheets for cash and short-term instruments approximate their fair values.
Securities - held to maturity
Fair values for securities held to maturity are based on
similar information previously presented for securities available for sale.
Loans held for sale
The fair values of these loans are determined in the aggregate on the basis of existing forward commitments or fair values attributable to similar loans.
Performing loans
For
variable rate loans that re-price frequently and with no significant change in credit risk, fair values are based on carrying values. The fair value for other loans is estimated using discounted cash flow analysis.
FHLB Stock
It was not practical to
determine the fair value of FHLB stock and therefore the FHLB stock is not included under a specific value methodology.
Accrued interest
The carrying amount of accrued interest approximates its fair value.
Off-balance-sheet instruments
The fair value of off-balance sheet items is not considered
material.
Deposits
The fair
values disclosed for non-maturing deposits are by definition equal to the amount payable on demand at the reporting date. Fair values for deposits with a stated maturity are estimated using a discounted cash flow calculation that applies interest
rates currently being offered on similar deposits.
FHLB advance
Rates currently available for FHLB advances with similar terms and remaining maturities are used to estimate the fair value of the existing obligation.
30
NOTE 4 FAIR VALUE
(continued)
Subordinated debentures
The estimated fair value of the existing subordinated debentures is calculated by comparing a current market rate for the instrument compared to the book rate. The difference between these rates computes
the fair value.
Limitations
Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. These
estimates do not reflect any premium or discount that could result from offering for sale at one time the Corporations entire holdings of a particular financial instrument. Because no market exists for a significant portion of the
Corporations financial instruments, fair value estimates are based on managements judgments regarding future expected loss experience, current economic conditions, risk characteristics and other factors. These estimates are subjective in
nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates.
NOTE 5 INCOME TAXES
The provision (benefit) for federal income taxes is computed by applying the statutory federal income tax rate to income (loss) before
income taxes as reported in the consolidated financial statements after deducting non-taxable items, principally income on bank-owned life insurance, and deducting credits related to certain investments.
A valuation allowance related to deferred tax assets is required when it is considered more likely than not that all or part of the benefit related to
such assets will not be realized. Management has reviewed the deferred tax position for the Corporation at September 30, 2012 and December 31, 2011. The Corporations evaluation of taxable events, losses in recent years and the
continuing struggles of the Michigan economy led management to conclude that it was more likely than not that the benefit would not be realized. As a result, the Corporation maintained a full valuation allowance at September 30, 2012 and
December 31, 2011.
An income tax benefit associated with continuing operations in the amount of $124,000 and $222,000 was recorded for
the nine month periods ending September 30, 2012 and 2011, respectively. In 2011, the benefit recorded considered the results of current period adjustments to other comprehensive income and discontinued operations. Generally, the calculation
for income tax expense (benefit) does not consider the tax effects of changes in other comprehensive income or loss, which is a component of shareholders equity on the balance sheet. However, an exception is provided in certain circumstances
when there is a pre-tax loss from continuing operations and income from other categories such as other comprehensive income or discontinued operations. In such case, pre-tax income from other categories is included in the tax expense (benefit)
calculation for the current period. For the year to date period the income tax benefit was related to the reversal of excess taxes accrued during the fourth quarter of 2011 in relation to estimates of a tax audit.
There were no unrecognized tax benefits at September 30, 2012 or December 31, 2011, and the Corporation does not expect the total amount of
unrecognized tax benefits to significantly increase in the next twelve months. The Corporation and its subsidiaries are subject to U.S federal income taxes as well as income tax of the state of Michigan. The Corporation is no longer subject to
examination by taxing authorities for years before 2009.
31
NOTE 6 EARNINGS PER COMMON SHARE
The factors in the earnings per share computation follow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(000s omitted except share and per share data)
|
|
Three Months Ended
September 30,
|
|
|
Nine Months Ended
September 30,
|
|
|
|
2012
|
|
|
2011
|
|
|
2012
|
|
|
2011
|
|
Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income
|
|
$
|
1,403
|
|
|
$
|
(699
|
)
|
|
$
|
811
|
|
|
$
|
(632
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding
|
|
|
2,425,280
|
|
|
|
2,349,252
|
|
|
|
2,406,118
|
|
|
|
2,326,674
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic (loss) income per common share
|
|
$
|
0.58
|
|
|
$
|
(0.30
|
)
|
|
$
|
0.34
|
|
|
$
|
(0.27
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income
|
|
$
|
1,403
|
|
|
$
|
(699
|
)
|
|
$
|
811
|
|
|
$
|
(632
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding for basic earnings per common share
|
|
|
2,425,280
|
|
|
|
2,349,252
|
|
|
|
2,406,118
|
|
|
|
2,326,674
|
|
Add: Dilutive effects of assumed exercises of stock options
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average shares and dilutive potential common shares
|
|
|
2,425,280
|
|
|
|
2,349,252
|
|
|
|
2,406,118
|
|
|
|
2,326,674
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted income per common share
|
|
$
|
0.58
|
|
|
$
|
(0.30
|
)
|
|
$
|
0.34
|
|
|
$
|
(0.27
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The factors in the earnings per share of continuing operations follow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
(000s omitted except share and per share data)
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2012
|
|
|
2011
|
|
|
2012
|
|
|
2011
|
|
Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss of continuing operations
|
|
$
|
1,403
|
|
|
$
|
(699
|
)
|
|
$
|
811
|
|
|
$
|
(1,106
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding
|
|
|
2,425,280
|
|
|
|
2,349,252
|
|
|
|
2,406,118
|
|
|
|
2,326,674
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic loss per common share from continuing operations
|
|
$
|
0.58
|
|
|
$
|
(0.30
|
)
|
|
$
|
0.34
|
|
|
$
|
(0.48
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss of continuing operations
|
|
$
|
1,403
|
|
|
$
|
(699
|
)
|
|
$
|
811
|
|
|
$
|
(1,106
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding for basic earnings per common share
|
|
|
2,425,280
|
|
|
|
2,349,252
|
|
|
|
2,406,118
|
|
|
|
2,326,674
|
|
Add: Dilutive effects of assumed exercises of stock options
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average shares and dilutive potential common shares
|
|
|
2,425,280
|
|
|
|
2,349,252
|
|
|
|
2,406,118
|
|
|
|
2,326,674
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted loss per common share from continuing operations
|
|
$
|
0.58
|
|
|
$
|
(0.30
|
)
|
|
$
|
0.34
|
|
|
$
|
(0.48
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock options of 11,116 and 13,907 shares of common stock outstanding at September 30, 2012 and September 30, 2011,
respectively were not considered in computing diluted earnings per common share for 2012 and 2011, because they were anti-dilutive.
NOTE 7 COMMITMENTS AND CONTINGENCIES
There are various contingent liabilities that are not reflected in the financial statements including claims and legal actions arising
in the ordinary course of business. In the opinion of management, after consultation with legal counsel, there are no matters which are expected to have a material effect on the Corporations consolidated financial condition or results of
operations.
32
NOTE 8 DISCONTINUED OPERATIONS
On April 28, 2010, at the Annual Shareholder Meeting, a formal announcement was made regarding the signing of a definitive
agreement to sell West Michigan Community Bank (WMCB). The transaction was consummated on January 31, 2011, and the Corporation received $10,500,000 from the sale of West Michigan Community Bank (a 10% premium to book). As a
condition of the sale, the Corporation assumed certain non-performing assets of West Michigan Community Bank which totaled $9,900,000. The assets were housed in a newly formed real estate holding company subsidiary of the Corporation, FHLLC. In
addition, The State Bank assumed $2,900,000 of watch rated credits.
As of July 1, 2011, due to a change in managements intent, the
remaining balances of the assets described above and previously classified as discontinued operations were reclassified to continuing operations; therefore there are no assets or liabilities presented at December 31, 2011 or September 30,
2012. Corresponding amounts also were reclassified for all periods presented.
A condensed statement of income of discontinued operations is
presented for the nine months ended September 30, 2011. Due to the sale of West Michigan Community Bank at January 31, 2011, only one month of income and expense is presented for West Michigan Community Bank.
CONDENSED STATEMENT OF INCOME OF DISCONTINUED OPERATIONS
(000s omitted)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
September 30, 2011
|
|
|
Nine Months Ended
September 30, 2011
|
|
|
|
Assumed
Loans and
Other Real
Estate
|
|
|
Total
|
|
|
Assumed
Loans and
Other Real
Estate
|
|
|
WMCB
|
|
|
Total
|
|
Interest income
|
|
$
|
(00
|
)
|
|
$
|
(00
|
)
|
|
$
|
(00
|
)
|
|
$
|
515
|
|
|
$
|
515
|
|
Interest expense
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
129
|
|
|
|
129
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
(00
|
)
|
|
|
(00
|
)
|
|
|
(00
|
)
|
|
|
386
|
|
|
|
386
|
|
Provision for loan losses
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
(50
|
)
|
|
|
(50
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (loss) after provision for loan losses
|
|
|
(00
|
)
|
|
|
(00
|
)
|
|
|
(00
|
)
|
|
|
436
|
|
|
|
436
|
|
|
|
|
|
|
|
Non-interest income
|
|
|
00
|
|
|
|
00
|
|
|
|
00
|
|
|
|
121
|
|
|
|
121
|
|
Non-interest expense
|
|
|
000
|
|
|
|
000
|
|
|
|
82
|
|
|
|
415
|
|
|
|
497
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before federal income tax
|
|
|
(000
|
)
|
|
|
(000
|
)
|
|
|
(82
|
)
|
|
|
142
|
|
|
|
60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal income tax (benefit) expense
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
57
|
|
|
|
57
|
|
Gain on sale of subsidiary
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
469
|
|
|
|
469
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(000
|
)
|
|
$
|
(000
|
)
|
|
$
|
(82
|
)
|
|
$
|
554
|
|
|
$
|
472
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In connection with the sale of West Michigan Community Bank, the Corporation recognized a gross gain of $711,000. Net of tax the net
gain amounted to $469,000.
33
NOTE 9 REGULATORY MATTERS
The Corporation (on a consolidated basis) and its Bank subsidiaries are subject to various regulatory capital requirements administered
by the federal and state regulatory agencies. Failure to meet minimum capital requirements can initiate certain mandatory - and possibly additional discretionary - actions by regulators that, if undertaken, could have a direct material effect on the
Corporation. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Corporation and the Banks must meet specific capital guidelines that involve quantitative measures of assets, liabilities, and certain
off-balance-sheet items that are calculated under regulatory accounting practices. The capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors. Prompt
corrective action provisions are not applicable to bank holding companies.
Quantitative measures established by regulation to ensure capital
adequacy require the Bank to maintain minimum amounts and ratios (set forth in the table below) of total and Tier 1 capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier 1 capital (as defined) to average assets
(as defined). As of September 30, 2012 and December 31, 2011, the most recent notifications from the Federal Deposit Insurance Corporation categorized the Bank as adequately capitalized under the regulatory framework for prompt corrective
action.
In January 2010, The State Bank entered into a Consent Order with federal and state banking regulators containing provisions to
foster improvement in The State Banks earnings, reduce nonperforming loan levels, increase capital, and require revisions to various policies. The Consent Order requires The State Bank to maintain a Tier 1 capital to average asset ratio of a
minimum of 8.0%. It also requires The State Bank to maintain a total capital to risk weighted asset ratio of 12.0%. At September 30, 2012, The State Bank had a Tier 1 capital to average assets ratio of 8.5% and a total capital to risk-weighted
assets ratio of 13.2%.
The Consent Orders restrict the Bank from issuing or renewing brokered deposits. The Consent Orders also restrict
dividend payments from The State Bank to the Corporation. The Corporation, the Board of Directors and management continue to work on plans to come into compliance with the Consent Orders. At March 31, 2012 actions included the injection of
$250,000 of capital into The State Bank resulting from the sale of non-performing assets from the subsidiary of the Corporation. The Bank maintains capital levels that would be considered well capitalized by regular prompt corrective action
regulatory standards. Non-compliance with Consent Order requirements may cause bank to be subject to further enforcement actions by the FDIC.
Effective in November 2010, the Corporation received a notice from The Federal Reserve which defined restrictions being placed upon the Corporation. The
restrictions include the declaration or payment of any dividends, the receipt of dividends from subsidiary banks, the repayment of any principal or interest on subordinated debentures or Trust Preferred securities, restrictions on debt, any changes
in Executive or Senior Management or change in the role of Senior Management. In addition, the notice provided an expectation that the Corporation maintain sufficient capital levels.
The Corporation continues to be required to obtain written approval prior to payments of any dividends or for any increase or decrease to outstanding
debt.
34
NOTE 9 REGULATORY MATTERS
(continued)
The Corporations principal source of funds
for dividend payments is dividends received from the Bank. Banking regulations limit the amount of dividends that may be paid without prior approval of regulatory agencies.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(000s omitted)
|
|
Actual
|
|
|
For Capital
Adequacy
Purposes
|
|
|
Regulatory
Agreement
Requirements
|
|
As of September 30, 2012
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio
|
|
Total Capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(to Risk Weighted Assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The State Bank
|
|
|
28,233
|
|
|
13.0%
|
|
|
|
17,321
|
|
|
|
8.0
|
%
|
|
|
25,981
|
|
|
|
12.0
|
%
|
|
|
|
|
|
|
|
Tier 1 Capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(to Risk Weighted Assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The State Bank
|
|
|
25,483
|
|
|
11.8
|
|
|
|
8,660
|
|
|
|
4.0
|
|
|
|
NA
|
|
|
|
NA
|
|
|
|
|
|
|
|
|
Tier 1 Capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(to Average Assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The State Bank
|
|
|
25,483
|
|
|
8.5
|
|
|
|
11,949
|
|
|
|
4.0
|
|
|
|
23,899
|
|
|
|
8.0
|
|
|
|
|
|
(000s omitted)
|
|
Actual
|
|
|
For Capital
Adequacy
Purposes
|
|
|
Regulatory
Agreement
Requirements
|
|
As of December 31, 2011
|
|
Amount
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio
|
|
Total Capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(to Risk Weighted Assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The State Bank
|
|
|
$ 26,448
|
|
|
12.3
|
|
|
$
|
17,166
|
|
|
|
8.0
|
|
|
$
|
25,749
|
|
|
|
12.0
|
%
|
|
|
|
|
|
|
|
Tier 1 Capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(to Risk Weighted Assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The State Bank
|
|
|
23,700
|
|
|
11.0
|
|
|
|
8,583
|
|
|
|
4.0
|
|
|
|
NA
|
|
|
|
NA
|
|
|
|
|
|
|
|
|
Tier 1 Capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(to Average Assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The State Bank
|
|
|
23,700
|
|
|
8.1
|
|
|
|
11,654
|
|
|
|
4.0
|
|
|
|
23,307
|
|
|
|
8.0
|
|
35