e10vq
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2011
Commission File Number 000-52584
BIRMINGHAM BLOOMFIELD BANCSHARES, INC.
(Exact name of registrant as specified in its charter)
|
|
|
Michigan
|
|
20-3993452 |
|
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.) |
33583 Woodward Avenue, Birmingham, MI 48009
(Address of principal executive offices, including zip code)
(248) 723-7200
(Registrants telephone number, including area code)
Indicate by check mark whether the registrant: (i) has filed all reports required to be filed by
Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for
such shorter period that the registrant was required to file such reports), and (ii) 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 during the preceding 12 months (or for such shorter period
that the registrant was required to submit and post such files).
Yes þ 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 the definitions of large accelerated
filed, 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
(Do not check if a smaller reporting company)
|
|
Smaller reporting company þ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act.)
Yes o No þ
The number of shares outstanding of the issuers Common Stock as of August 12, 2011, was 1,800,000
shares.
PART I FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
CONSOLIDATED STATEMENTS OF CONDITION
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2011 |
|
|
2010 |
|
Assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
|
|
|
|
|
|
Cash |
|
$ |
13,251,574 |
|
|
$ |
5,300,368 |
|
Federal funds sold |
|
|
|
|
|
|
65,936 |
|
|
|
|
|
|
|
|
Total cash and cash equivalents |
|
|
13,251,574 |
|
|
|
5,366,304 |
|
|
|
|
|
|
|
|
|
|
Securities, available for sale (Note 2) |
|
|
2,951,686 |
|
|
|
3,200,002 |
|
Federal Home Loan Bank stock |
|
|
169,900 |
|
|
|
160,200 |
|
|
|
|
|
|
|
|
|
|
Loans held for Sale |
|
|
793,209 |
|
|
|
322,500 |
|
|
|
|
|
|
|
|
|
|
Loans (Note 3) |
|
|
|
|
|
|
|
|
Total portfolio loans |
|
|
100,078,583 |
|
|
|
100,378,678 |
|
Less: allowance for loan losses |
|
|
(1,502,099 |
) |
|
|
(1,448,096 |
) |
|
|
|
|
|
|
|
Net portfolio loans |
|
|
98,576,484 |
|
|
|
98,930,582 |
|
|
|
|
|
|
|
|
|
|
Premises & equipment, net |
|
|
1,480,407 |
|
|
|
1,359,510 |
|
Interest receivable and other assets |
|
|
1,380,689 |
|
|
|
995,438 |
|
|
|
|
|
|
|
|
Totals assets |
|
$ |
118,603,949 |
|
|
$ |
110,334,536 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders Equity |
|
|
|
|
|
|
|
|
Deposits (Note 4) |
|
|
|
|
|
|
|
|
Non-interest bearing |
|
$ |
16,374,765 |
|
|
$ |
14,190,295 |
|
Interest bearing |
|
|
89,930,476 |
|
|
|
83,060,199 |
|
|
|
|
|
|
|
|
Total deposits |
|
|
106,305,241 |
|
|
|
97,250,494 |
|
|
|
|
|
|
|
|
|
|
Secured borrowings |
|
|
|
|
|
|
1,469,095 |
|
Interest payable and other liabilities |
|
|
602,245 |
|
|
|
629,422 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
106,907,486 |
|
|
|
99,349,011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
|
|
|
|
|
|
Senior cumulative perpetual preferred stock series A
$1,000 liquidation value per share, 5%
Authorized, issued and outstanding 1,635 shares |
|
|
1,635,000 |
|
|
|
1,635,000 |
|
Discount on senior preferred stock series A |
|
|
(51,826 |
) |
|
|
(61,027 |
) |
Senior cumulative perpetual preferred stock series B
$1,000 liquidation value per share, 9%
Authorized, issued and outstanding 82 shares |
|
|
82,000 |
|
|
|
82,000 |
|
Premium on preferred stock series B |
|
|
5,633 |
|
|
|
6,634 |
|
Senior cumulative perpetual preferred stock series C
$1,000 liquidation value per share, 5%
Authorized, issued and outstanding 1,744 shares |
|
|
1,744,000 |
|
|
|
1,744,000 |
|
Common stock, no par value
Authorized 4,500,000 shares
Issued and outstanding 1,800,000 shares |
|
|
17,034,330 |
|
|
|
17,034,330 |
|
Additional paid in capital |
|
|
493,154 |
|
|
|
493,154 |
|
Accumulated deficit |
|
|
(9,385,803 |
) |
|
|
(10,061,474 |
) |
Accumulated other comprehensive income |
|
|
139,975 |
|
|
|
112,908 |
|
|
|
|
|
|
|
|
Total shareholders equity |
|
|
11,696,463 |
|
|
|
10,985,525 |
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ |
118,603,949 |
|
|
$ |
110,334,536 |
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements
3
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended June 30, |
|
|
For the six months ended June 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
Interest Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on loans |
|
$ |
1,534,244 |
|
|
$ |
1,380,757 |
|
|
$ |
3,090,053 |
|
|
$ |
2,612,896 |
|
Interest on securities |
|
|
24,811 |
|
|
|
31,357 |
|
|
|
52,722 |
|
|
|
66,055 |
|
Interest on federal funds and bank balances |
|
|
5,733 |
|
|
|
6,230 |
|
|
|
10,364 |
|
|
|
12,564 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest income |
|
|
1,564,788 |
|
|
|
1,418,344 |
|
|
|
3,153,139 |
|
|
|
2,691,515 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on deposits |
|
|
313,877 |
|
|
|
351,733 |
|
|
|
627,932 |
|
|
|
675,979 |
|
Interest on federal funds and short-term borrowings |
|
|
|
|
|
|
|
|
|
|
14,509 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest expense |
|
|
313,877 |
|
|
|
351,733 |
|
|
|
642,441 |
|
|
|
675,979 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income |
|
|
1,250,911 |
|
|
|
1,066,611 |
|
|
|
2,510,698 |
|
|
|
2,015,536 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses |
|
|
15,000 |
|
|
|
176,892 |
|
|
|
54,000 |
|
|
|
289,297 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income After Provision for Loan Losses |
|
|
1,235,911 |
|
|
|
889,719 |
|
|
|
2,456,698 |
|
|
|
1,726,239 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges on deposit accounts |
|
|
12,589 |
|
|
|
12,443 |
|
|
|
24,161 |
|
|
|
22,078 |
|
Other income |
|
|
220,253 |
|
|
|
24,435 |
|
|
|
522,351 |
|
|
|
41,822 |
|
Mortgage banking activities |
|
|
47,322 |
|
|
|
|
|
|
|
58,761 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-interest income |
|
|
280,164 |
|
|
|
36,878 |
|
|
|
605,273 |
|
|
|
63,900 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
|
643,368 |
|
|
|
356,383 |
|
|
|
1,225,385 |
|
|
|
757,007 |
|
Share based payments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,695 |
|
Occupancy expense |
|
|
125,583 |
|
|
|
101,841 |
|
|
|
243,685 |
|
|
|
220,475 |
|
Equipment expense |
|
|
42,188 |
|
|
|
34,492 |
|
|
|
77,588 |
|
|
|
70,069 |
|
Advertising and public relations |
|
|
44,697 |
|
|
|
46,960 |
|
|
|
80,743 |
|
|
|
52,240 |
|
Data processing expense |
|
|
60,560 |
|
|
|
49,580 |
|
|
|
109,573 |
|
|
|
105,130 |
|
Professional fees |
|
|
145,916 |
|
|
|
98,177 |
|
|
|
257,440 |
|
|
|
166,388 |
|
Other expenses |
|
|
144,207 |
|
|
|
104,612 |
|
|
|
295,521 |
|
|
|
251,244 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-interest expense |
|
|
1,206,519 |
|
|
|
792,045 |
|
|
|
2,289,935 |
|
|
|
1,626,248 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Before Federal Income Tax |
|
|
309,556 |
|
|
|
134,552 |
|
|
|
772,036 |
|
|
|
163,891 |
|
Federal income tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
|
309,556 |
|
|
|
134,552 |
|
|
|
772,036 |
|
|
|
163,891 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend on senior preferred stock |
|
|
44,082 |
|
|
|
45,107 |
|
|
|
88,165 |
|
|
|
88,413 |
|
Accretion of discount on preferred stock |
|
|
4,100 |
|
|
|
4,100 |
|
|
|
8,200 |
|
|
|
8,245 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Applicable to Common Shareholders |
|
$ |
261,374 |
|
|
$ |
85,345 |
|
|
$ |
675,671 |
|
|
$ |
67,233 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income per Share |
|
$ |
0.15 |
|
|
$ |
0.05 |
|
|
$ |
0.38 |
|
|
$ |
0.04 |
|
See notes to consolidated financial statements.
4
CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS EQUITY
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
|
Total Shareholders' Equity |
|
2011 |
|
|
2010 |
|
Balance at beginning of period |
|
$ |
10,985,525 |
|
|
$ |
10,727,933 |
|
Net income |
|
|
772,036 |
|
|
|
163,891 |
|
Other comprehensive income: |
|
|
|
|
|
|
|
|
Net change in unrealized gains on securities available for sale |
|
|
27,067 |
|
|
|
14,822 |
|
|
|
|
|
|
|
|
Total comprehensive income |
|
|
799,103 |
|
|
|
178,713 |
|
Share based payments expense |
|
|
|
|
|
|
3,695 |
|
Preferred dividends |
|
|
(88,165 |
) |
|
|
(88,413 |
) |
|
|
|
|
|
|
|
Balance at end of period |
|
$ |
11,696,463 |
|
|
$ |
10,821,928 |
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
5
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended June 30, |
|
|
|
2011 |
|
|
2010 |
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
Net income |
|
$ |
772,036 |
|
|
$ |
163,891 |
|
Share based payment expense |
|
|
|
|
|
|
3,695 |
|
Provision for loan losses |
|
|
54,000 |
|
|
|
289,297 |
|
Gain on sale of loans |
|
|
(58,761 |
) |
|
|
|
|
Proceeds for sales of loans originated for sale |
|
|
2,209,009 |
|
|
|
|
|
Loans originated for sale |
|
|
(2,620,957 |
) |
|
|
|
|
Accretion of securities |
|
|
(2,234 |
) |
|
|
(2,672 |
) |
Depreciation expense |
|
|
95,117 |
|
|
|
89,288 |
|
Net decrease (increase) in other assets |
|
|
(385,251 |
) |
|
|
6,257 |
|
Net (decrease) in other liabilities |
|
|
(27,177 |
) |
|
|
(79,449 |
) |
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
35,782 |
|
|
|
470,307 |
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
Net change in portfolio loans |
|
|
300,098 |
|
|
|
(10,890,241 |
) |
Purchase of securities |
|
|
(9,700 |
) |
|
|
(1,775,955 |
) |
Proceeds from calls or maturities of securities |
|
|
200,000 |
|
|
|
1,436,274 |
|
Recoveries on loans charged off |
|
|
|
|
|
|
45,626 |
|
Principal payments on securities |
|
|
77,617 |
|
|
|
|
|
Purchases of premises and equipment |
|
|
(216,014 |
) |
|
|
(9,448 |
) |
|
|
|
|
|
|
|
Net cash provided by (used) in investing activities |
|
|
352,001 |
|
|
|
(11,193,744 |
) |
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
Increase in deposits |
|
|
9,054,747 |
|
|
|
18,338,396 |
|
Net change in short term borrowings |
|
|
(1,469,095 |
) |
|
|
|
|
Dividend on senior preferred stock |
|
|
(88,165 |
) |
|
|
(88,413 |
) |
|
|
|
|
|
|
|
Net cash provided by financing activities |
|
|
7,497,487 |
|
|
|
18,249,983 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in cash and cash equivalents |
|
|
7,885,270 |
|
|
|
7,526,546 |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents beginning of period |
|
|
5,366,304 |
|
|
|
7,758,201 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents end of period |
|
$ |
13,251,574 |
|
|
$ |
15,284,747 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Information: |
|
|
|
|
|
|
|
|
Interest paid |
|
$ |
675,006 |
|
|
$ |
654,151 |
|
Income tax paid |
|
|
|
|
|
|
|
|
Loans transferred to other real estate |
|
|
297,806 |
|
|
|
|
|
See accompanying notes to consolidated financial statements
6
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
Note 1 Summary of Significant Accounting Policies
Basis of Statement Presentation
The accompanying unaudited consolidated interim financial statements have been prepared in
conformity with accounting principles generally accepted in the United States of America (U.S.
GAAP) with the instructions to Form 10-Q. Accordingly, certain information and disclosures
required by accounting principles generally accepted in the United States of America for complete
financial statements are not included herein. The interim financial statements should be read in
conjunction with the financial statements of Birmingham Bloomfield Bancshares, Inc. (the
Corporation) and the notes thereto included in the Corporations annual report on Form 10-K for
the year ended December 31, 2010.
All adjustments, consisting of normal recurring adjustments, which in the opinion of management
are necessary for a fair presentation of financial position, results of operations, and cash
flows, have been made. The results of operations for the six months ended June 30, 2011 are not
necessarily indicative of the results that may be expected for the year ended December 31, 2011.
Certain amounts in the prior period financial statements have been reclassified to conform to the
current period presentation.
Principles of Consolidation
The consolidated financial statements include the accounts of the Corporation and its
wholly-owned subsidiary the Bank of Birmingham (the Bank). All significant intercompany
balances and transactions have been eliminated in consolidation.
Changes in Significant Accounting Policies
Income Recognition on Small Business Administration Loan Sales On January 28, 2011, the Small
Business Administration (SBA) released a notice removing the 90-day warranty, or recourse
provision, on the guaranteed portion of SBA 7(a) loans sold at a premium in the secondary
market. This change allowed the Corporation to recognize income from SBA loan sales immediately
upon settlement rather than waiting for the expiration of the recourse period. The Corporation
had been selling the guaranteed portion of SBA loans to outside investors with a provision
whereby the Corporation must rebate the premium received on the sale if a loan prepays or
defaults within 90 days of the loan origination (the recourse provision.) After the recourse
provision expired, the Corporation recognized the outstanding transaction as a sale by decreasing
the Corporations loan balance, removing the secured borrowing and recognizing the gain associated
with the sale.
Recent Accounting Developments
Accounting Standards Update (ASU) No. 2011-05, Comprehensive Income (Topic 220)-Presentation of
Comprehensive Income Under the amendments in this ASU, an entity has the option to present the
total of comprehensive income, the components of net income, and the components of other
comprehensive income either in a single continuous statement of comprehensive income or in two
separate but consecutive statements. In both choices, an entity is required to present each
component of net income along with total net income, each component of other comprehensive income
along with a total for other comprehensive income, and a total amount for comprehensive income.
This ASU eliminates the option to present the components of other comprehensive income as part of
the statement of changes in stockholders equity. The amendments in this ASU do not change the
items that must be reported in other comprehensive income or when an item of other comprehensive
income must be reclassified to net income. The amendments in this ASU should be applied
retrospectively. For public entities, the amendments are effective for fiscal years, and interim
periods within those years, beginning after December 15, 2011. Early adoption is permitted,
because compliance with the amendments is already permitted. The amendments do not require any
transition disclosures. The Corporation is evaluating its timing of adoption of ASU 2011-05, but
will adopt the ASU retrospectively by the due date.
7
Note 1 Summary of Significant Accounting Policies Continued
ASU No. 2011-04, Fair Value Measurement (Topic 820): Amendments to Achieve Common Fair Value
Measurement and Disclosure Requirements in U.S. GAAP and IFRSs This ASU represents the converged
guidance of the FASB and the IASB (the Boards) on fair value measurement. The collective efforts
of the Boards and their staffs, reflected in ASU 2011-04, have resulted in common requirements
for measuring fair value and for disclosing information about fair value measurements, including
a consistent meaning of the term fair value. The Boards have concluded the common requirements
will result in greater comparability of fair value measurements presented and disclosed in
financial statements prepared in accordance with U.S. GAAP and IFRSs. The amendments to the
Codification in this ASU are to be applied prospectively. The amendments are effective during
interim and annual periods beginning after December 15, 2011. Early application by public
entities is not permitted. The impact of adoption of this ASU is not expected to be material.
ASU No. 2011-02, A Creditors Determination of Whether a Restructuring Is a Troubled Debt
Restructuring (TDR) In April, 2011, FASB issued ASU No. 2011-02, intended to provide
additional guidance to assist creditors in determining whether a restructuring of a receivable
meets the criteria to be considered a troubled debt restructuring. The amendments in this ASU are
effective for the first interim or annual period beginning on or after June 15, 2011, and are to
be applied retrospectively to the beginning of the annual period of adoption. As a result of
applying these amendments, an entity may identify receivables that are newly considered impaired.
Note 2 Securities
The amortized cost and estimated fair value of securities, with gross unrealized gains and losses,
follows (000s omitted):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
Estimated |
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Fair |
|
|
|
Cost |
|
|
Gains |
|
|
Losses |
|
|
Value |
|
June 30, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U. S. Government agency securities |
|
$ |
1,349 |
|
|
$ |
13 |
|
|
$ |
|
|
|
$ |
1,362 |
|
Municipal securities |
|
|
450 |
|
|
|
13 |
|
|
|
|
|
|
|
463 |
|
Mortgage backed securities |
|
|
763 |
|
|
|
103 |
|
|
|
|
|
|
|
866 |
|
Corporate bonds |
|
|
250 |
|
|
|
11 |
|
|
|
|
|
|
|
261 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sub-total available for sale |
|
$ |
2,812 |
|
|
$ |
140 |
|
|
$ |
|
|
|
$ |
2,952 |
|
FHLB Stock |
|
|
170 |
|
|
|
|
|
|
|
|
|
|
|
170 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total securities |
|
$ |
2,982 |
|
|
$ |
140 |
|
|
$ |
|
|
|
$ |
3,122 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U. S. Government agency securities |
|
$ |
1,350 |
|
|
$ |
11 |
|
|
$ |
|
|
|
$ |
1,361 |
|
Municipal securities |
|
|
650 |
|
|
|
7 |
|
|
|
|
|
|
|
657 |
|
Mortgage backed securities |
|
|
837 |
|
|
|
91 |
|
|
|
|
|
|
|
928 |
|
Corporate bonds |
|
|
250 |
|
|
|
4 |
|
|
|
|
|
|
|
254 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sub-total available for sale |
|
$ |
3,087 |
|
|
$ |
113 |
|
|
$ |
|
|
|
$ |
3,200 |
|
FHLB Stock |
|
|
160 |
|
|
|
|
|
|
|
|
|
|
|
160 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Securities |
|
$ |
3,247 |
|
|
$ |
113 |
|
|
$ |
|
|
|
$ |
3,360 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8
Note 2 Securities Continued
As of June 30, 2011 and December 31, 2010, all securities are classified as available for sale.
Unrealized gains and losses within the investment portfolio are determined to be temporary. The
Corporation has performed an analysis of the portfolio for other than temporary impairment and
concluded no losses are required to be recognized. Management has no specific intent to sell any
securities and it is not more likely than not the Corporation will be required to sell any
securities before recovery of the cost basis. Management expects to collect all amounts due
according to the contractual terms of the security. The Corporation had no individual securities
with gross unrealized losses at June 30, 2011 and December 31, 2010.
Total securities representing $0 and $1,788,000 were pledged to secure public deposits from the
State of Michigan as of June 30, 2011 and December 31, 2010.
Federal Home Loan Bank stock is restricted and can only be sold back to the Federal Home Loan
Bank. The carrying value of the stock approximates its fair value.
The amortized cost and estimated fair value of all securities at June 30, 2011, by contractual
maturity are shown below. Expected maturities will differ from contractual maturities because
issuers may have the right to call or prepay obligations without call or prepayment penalties.
The contractual maturities of securities are as follows (000s omitted):
|
|
|
|
|
|
|
|
|
|
|
Amortized |
|
|
Estimated fair |
|
|
|
cost |
|
|
value |
|
Due in one year or less |
|
$ |
1,000 |
|
|
$ |
1,000 |
|
Due in one year through five years |
|
|
1,049 |
|
|
|
1,086 |
|
Due in five years through ten years |
|
|
|
|
|
|
|
|
Due after ten years |
|
|
763 |
|
|
|
866 |
|
|
|
|
|
|
|
|
Total |
|
$ |
2,812 |
|
|
$ |
2,952 |
|
|
|
|
|
|
|
|
Note 3 Loans
A summary of the portfolio loan balances as of June 30, 2011 and December 31, 2010 is as follows
(000s omitted):
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2011 |
|
|
2010 |
|
Mortgage loans on real estate: |
|
|
|
|
|
|
|
|
Residential 1 to 4 family |
|
$ |
3,324 |
|
|
$ |
3,380 |
|
Multifamily |
|
|
12,912 |
|
|
|
12,355 |
|
Commercial |
|
|
48,436 |
|
|
|
49,029 |
|
Construction |
|
|
4,150 |
|
|
|
2,024 |
|
Second mortgage |
|
|
115 |
|
|
|
118 |
|
Equity lines of credit |
|
|
11,286 |
|
|
|
11,794 |
|
|
|
|
|
|
|
|
Total mortgage loans on real estate |
|
|
80,223 |
|
|
|
78,700 |
|
Commercial loans |
|
|
18,984 |
|
|
|
20,776 |
|
Consumer installment loans |
|
|
950 |
|
|
|
964 |
|
|
|
|
|
|
|
|
Total loans |
|
|
100,157 |
|
|
|
100,440 |
|
Less: Allowance for loan losses |
|
|
(1,502 |
) |
|
|
(1,448 |
) |
Net deferred loan fees |
|
|
(79 |
) |
|
|
(61 |
) |
|
|
|
|
|
|
|
Net loans |
|
$ |
98,576 |
|
|
$ |
98,931 |
|
|
|
|
|
|
|
|
9
Note 3 Loans Continued
An analysis of the allowance for loan losses for the year to date period ended June 30, 2011 and
December 31, 2010 (000s omitted):
Six months ended June 30, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
|
Commercial |
|
|
Equity |
|
|
Residential |
|
|
Consumer |
|
|
Total |
|
|
Total |
|
Allowance for Loan Losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance |
|
$ |
1,070 |
|
|
$ |
352 |
|
|
$ |
14 |
|
|
$ |
12 |
|
|
$ |
1,448 |
|
|
$ |
1,174 |
|
Charge-offs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(341 |
) |
Recoveries |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
45 |
|
Provision |
|
|
61 |
|
|
|
(3 |
) |
|
|
(5 |
) |
|
|
1 |
|
|
|
54 |
|
|
|
289 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance |
|
$ |
1,131 |
|
|
$ |
349 |
|
|
$ |
9 |
|
|
$ |
13 |
|
|
$ |
1,502 |
|
|
$ |
1,167 |
|
Percent of principal balance |
|
|
1.28 |
% |
|
|
3.57 |
% |
|
|
1.18 |
% |
|
|
1.23 |
% |
|
|
1.50 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance: individually
evaluated for impairment |
|
$ |
56 |
|
|
$ |
212 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
268 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance: collectively
evaluated for impairment |
|
$ |
1,075 |
|
|
$ |
137 |
|
|
$ |
9 |
|
|
$ |
13 |
|
|
$ |
1,234 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portfolio Loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending unpaid principal balance |
|
$ |
88,563 |
|
|
$ |
9,771 |
|
|
$ |
760 |
|
|
$ |
1,063 |
|
|
$ |
100,157 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending unpaid principal
balance: individually
evaluated for impairment |
|
$ |
699 |
|
|
$ |
590 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
1,289 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending unpaid principal
balance: collectively
evaluated for impairment |
|
$ |
87,864 |
|
|
$ |
9,181 |
|
|
$ |
760 |
|
|
$ |
1,063 |
|
|
$ |
98,868 |
|
|
|
|
|
Year ended December 31, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
|
Equity |
|
|
Residential |
|
|
Consumer |
|
|
Total |
|
Allowance for Loan Losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance |
|
$ |
991 |
|
|
$ |
166 |
|
|
$ |
10 |
|
|
$ |
7 |
|
|
$ |
1,174 |
|
Charge-offs |
|
|
(141 |
) |
|
|
(225 |
) |
|
|
|
|
|
|
|
|
|
|
(366 |
) |
Recoveries |
|
|
46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46 |
|
Provision |
|
|
174 |
|
|
|
410 |
|
|
|
4 |
|
|
|
6 |
|
|
|
594 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance |
|
$ |
1,070 |
|
|
$ |
351 |
|
|
$ |
14 |
|
|
$ |
13 |
|
|
$ |
1,448 |
|
Percent of principal balance |
|
|
1.21 |
% |
|
|
3.45 |
% |
|
|
1.21 |
% |
|
|
1.25 |
% |
|
|
1.44 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance: individually
evaluated for impairment |
|
$ |
25 |
|
|
$ |
212 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
237 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance: collectively
evaluated for impairment |
|
$ |
1,045 |
|
|
$ |
139 |
|
|
$ |
14 |
|
|
$ |
13 |
|
|
$ |
1,211 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portfolio Loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending unpaid principal balance |
|
$ |
88,080 |
|
|
$ |
10,166 |
|
|
$ |
1,153 |
|
|
$ |
1,041 |
|
|
$ |
100,440 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending unpaid principal
balance: individually
evaluated for impairment |
|
$ |
2,107 |
|
|
$ |
887 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
2,994 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending unpaid principal
balance: collectively
evaluated for impairment |
|
$ |
85,973 |
|
|
$ |
9,279 |
|
|
$ |
1,153 |
|
|
$ |
1,041 |
|
|
$ |
97,446 |
|
10
Note 3 Loans continued
Management uses a loan rating system to identify the inherent risk associated with portfolio
loans. Loan ratings are based on a subjective definition that describes the conditions present
at each level of risk and identifies the important aspect of each loan. The Bank currently uses
a 1 to 8 grading scale for commercial loans. Each loan grade corresponds to a specific
qualitative classification. All other consumer and mortgage loan types are internally rated
based on various credit quality characteristics using the same qualitative classification. The
risk rating classifications included: pass, special mention, substandard, doubtful and loss.
Loans risk-rated as special mention, are considered criticized loans, exhibiting some potential
credit weakness that requires additional attention by management and are maintained on the
internal watch list and monitored on a regular basis. Loans risk-rated as substandard or higher
are considered classified loans exhibiting well-defined credit weakness and are recorded on the
problem loan list and evaluated more frequently. The Banks credit administration function is
designed to provide increased information on all types of loans to identify adverse credit risk
characteristics in a timely manner. Total criticized and classified loans increased $2,377,000
to $13,267,000 at June 30, 2011 from $10,890,000 at December 31, 2010. The change was the
result of an increase totaling $4,087,000 in special mention loans and a $1,710,000 decrease in
substandard accounts. The majority of the increase is isolated to commercial loans and
represents the weakness of the economic environment of our market area. The Bank has no loans in
non-accrual status. There were no loans that were risk rated doubtful or loss at June 30, 2011
or December 31, 2010. Management closely monitors each loan adversely criticized or classified
and institutes appropriate measures to eliminate the basis of criticism.
The primary risk elements considered by management regarding each consumer and residential real
estate loan are lack of timely payment and loss of real estate values. 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 periodic financial reporting from its commercial loan customers and
verifies existence of collateral and its value.
An analysis of credit quality indicators at June 30, 2011 and December 31, 2010 follows (000s
omitted):
June 30, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Loans |
|
Commercial |
|
|
Commercial |
|
|
Commercial |
|
|
Commercial |
|
Credit Quality |
|
Real Estate |
|
|
Term |
|
|
LOC |
|
|
Construction |
|
1 pass |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
2 pass |
|
|
337 |
|
|
|
|
|
|
|
514 |
|
|
|
|
|
3 pass |
|
|
18,502 |
|
|
|
4,041 |
|
|
|
4,472 |
|
|
|
|
|
4 pass |
|
|
37,223 |
|
|
|
5,259 |
|
|
|
4,426 |
|
|
|
1,609 |
|
5 special mention |
|
|
4,237 |
|
|
|
2,906 |
|
|
|
1,003 |
|
|
|
2,540 |
|
6 substandard |
|
|
1,434 |
|
|
|
60 |
|
|
|
|
|
|
|
|
|
7 doubtful |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8 loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
61,733 |
|
|
$ |
12,266 |
|
|
$ |
10,415 |
|
|
$ |
4,149 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Loans |
|
Home Equity |
|
|
Residential |
|
|
Home Equity |
|
|
Consumer |
|
|
Consumer |
|
Credit Quality |
|
LOC |
|
|
Mortgage |
|
|
Term |
|
|
Installment |
|
|
LOC |
|
Pass |
|
$ |
8,711 |
|
|
$ |
645 |
|
|
$ |
115 |
|
|
$ |
518 |
|
|
$ |
518 |
|
Special mention |
|
|
343 |
|
|
|
|
|
|
|
|
|
|
|
27 |
|
|
|
|
|
Substandard |
|
|
717 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Doubtful |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
9,771 |
|
|
$ |
645 |
|
|
$ |
115 |
|
|
$ |
545 |
|
|
$ |
518 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11
Note 3 Loans - continued
December 31, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Loans |
|
Commercial |
|
|
Commercial |
|
|
Commercial |
|
|
Commercial |
|
Credit Quality |
|
Real Estate |
|
|
Term |
|
|
LOC |
|
|
Construction |
|
1 pass |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
2 pass |
|
|
392 |
|
|
|
|
|
|
|
|
|
|
|
|
|
3 pass |
|
|
16,845 |
|
|
|
3,994 |
|
|
|
4,416 |
|
|
|
|
|
4 pass |
|
|
40,348 |
|
|
|
6,265 |
|
|
|
5,071 |
|
|
|
1,250 |
|
5 special mention |
|
|
2,994 |
|
|
|
1,249 |
|
|
|
1,574 |
|
|
|
774 |
|
6 substandard |
|
|
1,441 |
|
|
|
857 |
|
|
|
610 |
|
|
|
|
|
7 - doubtful |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8 - loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
62,020 |
|
|
$ |
12,365 |
|
|
$ |
11,671 |
|
|
$ |
2,024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Loans |
|
Home Equity |
|
|
Residential |
|
|
Home Equity |
|
|
Consumer |
|
|
Consumer |
|
Credit Quality |
|
LOC |
|
|
Mortgage |
|
|
Term |
|
|
Installment |
|
|
LOC |
|
Pass |
|
$ |
8,808 |
|
|
$ |
1,035 |
|
|
$ |
118 |
|
|
$ |
335 |
|
|
$ |
673 |
|
Special mention |
|
|
344 |
|
|
|
|
|
|
|
|
|
|
|
33 |
|
|
|
|
|
Substandard |
|
|
1,014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Doubtful |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
10,166 |
|
|
$ |
1,035 |
|
|
$ |
118 |
|
|
$ |
368 |
|
|
$ |
673 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A loan is considered a troubled debt restructure (TDR) if the Bank for economic or legal
reasons related to the borrowers financial condition grants a concession to the debtor that the
Bank would not otherwise consider. TDRs represent loans where the original terms of the
agreement have been modified to provide relief to the borrower and are individually evaluated
for impairment. The Bank had one loan classified as a TDR at June 30, 2011 and December 31,
2010. The loan continues to perform according to the modified contractual terms.
Information regarding modified loans as of June 30, 2011 and December 31 (000s omitted):
June 30, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre- |
|
|
Post- |
|
|
|
Number of |
|
|
Modification |
|
|
Modification |
|
|
|
Contracts |
|
|
Investment |
|
|
Investment |
|
Trouble Debt Restructuring |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Real Estate |
|
|
1 |
|
|
$ |
699 |
|
|
$ |
699 |
|
Commercial Term |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial LOC |
|
|
|
|
|
|
|
|
|
|
|
|
Construction |
|
|
|
|
|
|
|
|
|
|
|
|
Home Equity |
|
|
|
|
|
|
|
|
|
|
|
|
Residential Mortgage |
|
|
|
|
|
|
|
|
|
|
|
|
Consumer |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trouble Debt Restructuring |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Real Estate |
|
|
1 |
|
|
$ |
699 |
|
|
$ |
699 |
|
Commercial Term |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial LOC |
|
|
|
|
|
|
|
|
|
|
|
|
Construction |
|
|
|
|
|
|
|
|
|
|
|
|
Home Equity |
|
|
|
|
|
|
|
|
|
|
|
|
Residential Mortgage |
|
|
|
|
|
|
|
|
|
|
|
|
Consumer |
|
|
|
|
|
|
|
|
|
|
|
|
12
Note 3 Loans - continued
A loan is considered impaired when, based on current information and events, it is probable that
the Corporation will be unable to collect all principal and interest payments according to the
contractual terms of the loan agreement. Characteristics considered by management in determining
impairment include delinquency status, collateral value, and known factors adversely affecting
the ability of the borrower to satisfy the terms of the agreement. When an individual loan is
classified as impaired, the Corporation measures impairment using (1) the present value of
expected cash flows discounted at the loans effective interest rate, (2) the loans observable
market price, or (3) the fair value of the collateral. The method used is determined on a loan
by loan basis, except for a collateral dependent loan. All collateral dependent loans are
required to be measured using the fair value of collateral method. If the value of an impaired
loan is less than the recorded investment in the loan an impairment reserve is recognized. All
modified loans are considered impaired.
Large groups of homogeneous loans are collectively evaluated for impairment. Accordingly, the
Corporation does not separately identify individual consumer and residential loans for
impairment disclosures, except if modified and considered to be a troubled debt restructuring.
Information regarding impaired loans at June 30, 2011 and December 31, 2010 (000s omitted):
June 30, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year to Date |
|
|
|
Recorded |
|
|
Unpaid |
|
|
|
|
|
|
Average |
|
|
Interest |
|
|
|
Investment |
|
|
Principal |
|
|
Allowance |
|
|
Investment |
|
|
Recognized |
|
Impaired loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
No related allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home Equity Line of Credit |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
Allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Line of Credit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Real Estate |
|
|
699 |
|
|
|
699 |
|
|
|
56 |
|
|
|
699 |
|
|
|
18 |
|
Home Equity Line of Credit |
|
|
590 |
|
|
|
590 |
|
|
|
212 |
|
|
|
590 |
|
|
|
15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
$ |
699 |
|
|
$ |
699 |
|
|
$ |
56 |
|
|
$ |
699 |
|
|
$ |
18 |
|
Home Equity |
|
$ |
590 |
|
|
$ |
590 |
|
|
$ |
212 |
|
|
$ |
590 |
|
|
$ |
15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
No related allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home Equity Line of Credit |
|
$ |
298 |
|
|
$ |
298 |
|
|
$ |
|
|
|
$ |
256 |
|
|
$ |
|
|
Allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Line of Credit |
|
|
1,407 |
|
|
|
1,407 |
|
|
|
17 |
|
|
|
1,418 |
|
|
|
99 |
|
Commercial Real Estate |
|
|
699 |
|
|
|
699 |
|
|
|
8 |
|
|
|
117 |
|
|
|
7 |
|
Home Equity Line of Credit |
|
|
590 |
|
|
|
590 |
|
|
|
212 |
|
|
|
197 |
|
|
|
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
$ |
2,107 |
|
|
$ |
2,107 |
|
|
$ |
25 |
|
|
$ |
1,535 |
|
|
$ |
106 |
|
Home Equity |
|
$ |
887 |
|
|
$ |
887 |
|
|
$ |
212 |
|
|
$ |
453 |
|
|
$ |
10 |
|
13
Note 3 Loans - continued
As of June 30, 2011 and December 31, 2010, loans totaling approximately $1,926,000 and $298,000
were more than 30 days past due. At June 30, 2011, $1,918,000 in loans were classified more than
30 days past due to maturity, and the Bank anticipates renewing those loans in the third quarter
of 2011. Nonperforming loans, which represents non-accruing loans and loans past due 90 days or
more and still accruing interest, were $0 and $298,000 at June 30, 2011 and December 31, 2010.
The nonperforming loan at December 31, 2010 represents a home equity loan in the process of
foreclosure. Loans are placed in non-accrual status when, in the opinion of management,
uncertainty exists as to the ultimate collection of principal and interest. Commercial loans
are reported as being in non-accrual status if: (a) they are maintained on a cash basis because
of deterioration in the financial position of the borrower, (b) payment in full of interest or
principal is not expected, or (c) principal or interest has been in default for a period of 90
days or more. If it can be documented that the loan obligation is both well secured and in the
process of collection, the loan may remain on accrual status. However, if the loan is not
brought current before becoming 120 days past due, the loan is reported as non-accrual. A
non-accrual asset may be restored to accrual status when none of its principal or interest is
due and unpaid, when it otherwise becomes well secured, or is in the process of collection.
Information regarding past due loans at June 30, 2011 and December 31, 2010 follows (000s
omitted):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans past due |
|
|
Total |
|
|
|
|
|
|
Total |
|
|
Non- |
|
|
>90 days |
|
June 30, 2011 |
|
30 59 |
|
|
60 - 90 |
|
|
Over 90 |
|
|
Past Due |
|
|
Current |
|
|
Loans |
|
|
Accrual |
|
|
Accruing |
|
Commercial real estate |
|
$ |
|
|
|
$ |
1,140 |
|
|
$ |
|
|
|
$ |
1,140 |
|
|
$ |
60,593 |
|
|
$ |
61,733 |
|
|
$ |
|
|
|
$ |
|
|
Commercial term |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,266 |
|
|
|
12,266 |
|
|
|
|
|
|
|
|
|
Commercial LOC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,415 |
|
|
|
10,415 |
|
|
|
|
|
|
|
|
|
Construction |
|
|
|
|
|
|
778 |
|
|
|
|
|
|
|
778 |
|
|
|
3,371 |
|
|
|
4,149 |
|
|
|
|
|
|
|
|
|
Home equity LOC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,771 |
|
|
|
9,771 |
|
|
|
|
|
|
|
|
|
Residential mortgage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
645 |
|
|
|
645 |
|
|
|
|
|
|
|
|
|
Home equity term |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
115 |
|
|
|
115 |
|
|
|
|
|
|
|
|
|
Consumer installment |
|
|
8 |
|
|
|
|
|
|
|
|
|
|
|
8 |
|
|
|
537 |
|
|
|
545 |
|
|
|
|
|
|
|
|
|
Consumer LOC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
518 |
|
|
|
518 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
8 |
|
|
$ |
1,918 |
|
|
$ |
|
|
|
$ |
1,926 |
|
|
$ |
98,231 |
|
|
$ |
100,157 |
|
|
$ |
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans past due |
|
|
Total |
|
|
|
|
|
|
Total |
|
|
Non- |
|
|
>90 days |
|
December 31, 2010 |
|
30 59 |
|
|
60 - 90 |
|
|
Over 90 |
|
|
Past Due |
|
|
Current |
|
|
Loans |
|
|
Accrual |
|
|
Accruing |
|
Commercial real estate |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
62,020 |
|
|
$ |
62,020 |
|
|
$ |
|
|
|
$ |
|
|
Commercial term |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,365 |
|
|
|
12,365 |
|
|
|
|
|
|
|
|
|
Commercial LOC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,671 |
|
|
|
11,671 |
|
|
|
|
|
|
|
|
|
Construction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,024 |
|
|
|
2,024 |
|
|
|
|
|
|
|
|
|
Home equity LOC |
|
|
|
|
|
|
|
|
|
|
298 |
|
|
|
298 |
|
|
|
9,868 |
|
|
|
10,166 |
|
|
|
298 |
|
|
|
|
|
Residential mortgage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,035 |
|
|
|
1,035 |
|
|
|
|
|
|
|
|
|
Home equity term |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
118 |
|
|
|
118 |
|
|
|
|
|
|
|
|
|
Consumer installment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
368 |
|
|
|
368 |
|
|
|
|
|
|
|
|
|
Consumer LOC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
673 |
|
|
|
673 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
298 |
|
|
$ |
298 |
|
|
$ |
100,142 |
|
|
$ |
100,440 |
|
|
$ |
298 |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14
Note 4 Deposits
Deposits are summarized as follows (000s omitted):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2011 |
|
|
December 31, 2010 |
|
|
|
Balance |
|
|
Percentage |
|
|
Balance |
|
|
Percentage |
|
Noninterest bearing demand |
|
$ |
16,375 |
|
|
|
15.40 |
% |
|
$ |
14,190 |
|
|
|
14.59 |
% |
NOW accounts |
|
|
7,444 |
|
|
|
7.00 |
% |
|
|
7,897 |
|
|
|
8.12 |
% |
Money market |
|
|
9,612 |
|
|
|
9.05 |
% |
|
|
8,179 |
|
|
|
8.41 |
% |
Savings |
|
|
18,430 |
|
|
|
17.34 |
% |
|
|
16,521 |
|
|
|
16.99 |
% |
Time deposits under $100,000 |
|
|
12,898 |
|
|
|
12.13 |
% |
|
|
12,153 |
|
|
|
12.50 |
% |
Time deposits over $100,000 |
|
|
41,546 |
|
|
|
39.08 |
% |
|
|
38,310 |
|
|
|
39.39 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total deposits |
|
$ |
106,305 |
|
|
|
100.0 |
% |
|
$ |
97,250 |
|
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
At June 30, 2011, the scheduled maturities of time deposits are as follows (000s omitted):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<$100,000 |
|
|
>$100,000 |
|
|
Total |
|
2011 |
|
$ |
3,426 |
|
|
$ |
17,411 |
|
|
$ |
20,837 |
|
2012 |
|
|
7,192 |
|
|
|
17,842 |
|
|
|
25,034 |
|
2013 |
|
|
1,135 |
|
|
|
3,645 |
|
|
|
4,780 |
|
2014 |
|
|
748 |
|
|
|
2,023 |
|
|
|
2,771 |
|
2015 |
|
|
77 |
|
|
|
|
|
|
|
77 |
|
Thereafter |
|
|
320 |
|
|
|
625 |
|
|
|
945 |
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
12,898 |
|
|
$ |
41,546 |
|
|
$ |
54,444 |
|
|
|
|
|
|
|
|
|
|
|
Note 5 Leases and Commitments
The Corporation has entered into a lease agreement for its main office facility. Payments began
in February 2005 and the initial term of the lease expires in October 2015. In October 2007,
the Corporation exercised its first renewal option on the property which expires in October
2025. The main office lease has one additional ten year renewal option. The Corporation also
entered into a lease agreement for its former branch office in Bloomfield Township which
provided for lease payments to begin in March 2006 and expire February 2016. The Bloomfield
Township branch office lease was terminated effective January 18, 2010 pursuant to an agreement
with the leaseholder. The termination agreement called for a one-time payment of $110,000 to
the leaseholder to end the lease. In October 2010, the Corporation entered into a one year lease
agreement for a lending production office (LPO) in Bay City, Michigan. The lease has two, one
year renewal options. In March 2011, a new one year lease was signed for additional office
space in the building adjacent to the main office at a rate of $2,800 per month. The lease has
two, five year renewal options. In May 2011, the Bank began a month-to-month lease for a LPO in
Farmington Hills, Michigan with no future commitment.
Rent expense under these agreements was $73,000 and $59,000 for the three month period ended
June 30, 2011 and 2010, respectively. For the six months ended June 20, 2011 and 2010, rent
expense under these agreements was $137,000 and $127,000, respectively.
The following is a schedule of future minimum rental payments under operating leases on a
calendar year basis:
|
|
|
|
|
2011 |
|
$ |
138 |
|
2012 |
|
|
243 |
|
2013 |
|
|
239 |
|
2014 |
|
|
244 |
|
2015 |
|
|
249 |
|
Thereafter |
|
|
2,727 |
|
|
|
|
|
Total |
|
$ |
3,839 |
|
|
|
|
|
15
Note 6 Fair Value of Financial Instruments
The fair value of a financial instrument is the current amount that would be exchanged between
willing parties, other than in a forced liquidation. Fair value is best determined based upon
quoted market prices. However, in many instances, there are no quoted market prices for the
Corporations various financial instruments. In cases where quoted market prices are not
available, fair values are based on estimates using present value or other valuation techniques.
Those techniques are significantly affected by the assumptions used, including the discount rate
and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in
an immediate settlement of the instrument. FASB ASC 825 excludes certain financial instruments
and all non-financial instruments from its disclosure requirements. Accordingly, the aggregate
fair value amounts presented may not necessarily represent the underlying fair value of the
Corporation.
The following methods and assumptions were used by the Corporation in estimating fair value
disclosures for financial instruments:
Cash and Cash Equivalents - The carrying values of cash and cash equivalents approximate fair
values.
Securities - Fair values of securities are based on quoted market prices. If a quoted market
price is not available, fair value is estimated using quoted market prices or other observable
inputs for similar securities.
Loans Receivable - For variable-rate loans that re-price frequently and with no significant
change in credit risk, fair values are based on carrying values. Fair values for other loans
are estimated using discounted cash flow analyses, using interest rates currently being offered
for loans with similar terms to borrowers of similar credit quality. Fair values of
nonperforming loans are estimated using discounted cash flow analyses or underlying collateral
values, where applicable.
Deposit Liabilities - The fair values disclosed for demand deposits are, by definition, equal to
the amount payable on demand at the reporting date (i.e., their carrying amounts). The carrying
amounts of variable-rate, fixed-term money market accounts and certificates of deposit
approximate their fair values at the reporting date. Fair values for fixed-rate certificates of
deposit are estimated using a discounted cash flow calculation that applies interest rates
currently being offered on certificates to a schedule of aggregated expected monthly maturities
on time deposits.
Accrued Interest - The carrying value of accrued interest approximates fair value.
Other Financial Instruments - The fair value of other financial instruments, including loan
commitments and unfunded letters of credit, based on discounted cash flow analyses, is not
material.
The carrying values and estimated fair values of financial instruments at June 30, 2011 and
December 31, 2010, are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2011 |
|
|
December 31, 2010 |
|
|
|
Carrying |
|
|
Estimated |
|
|
Carrying |
|
|
Estimated |
|
|
|
Value |
|
|
Fair Value |
|
|
Value |
|
|
Fair Value |
|
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
13,252 |
|
|
$ |
13,252 |
|
|
$ |
5,366 |
|
|
$ |
5,366 |
|
Securities available for
sale |
|
|
3,122 |
|
|
|
3,122 |
|
|
|
3,360 |
|
|
|
3,360 |
|
Loans |
|
|
98,576 |
|
|
|
99,167 |
|
|
|
98,931 |
|
|
|
99,786 |
|
Loans held for sale |
|
|
793 |
|
|
|
793 |
|
|
|
323 |
|
|
|
323 |
|
Accrued interest
receivable |
|
|
456 |
|
|
|
456 |
|
|
|
440 |
|
|
|
440 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
106,305 |
|
|
|
106,853 |
|
|
|
97,250 |
|
|
|
97,688 |
|
Secured borrowings |
|
|
|
|
|
|
|
|
|
|
1,469 |
|
|
|
1,469 |
|
Accrued interest payable |
|
|
68 |
|
|
|
68 |
|
|
|
115 |
|
|
|
115 |
|
16
Note 7 Fair Value Accounting
Valuation Hierarchy
Accounting standards establish a three-level valuation hierarchy for fair value measurements. The
valuation hierarchy prioritizes valuation techniques based upon the transparency of inputs to the
valuation of an asset or liability as of the measurement date and are the primary method of
valuation used by Birmingham Bloomfield Bancshares, Inc. A financial instruments categorization
within the valuation hierarchy is based upon the lowest level of input that is significant to the
fair value measurement. The three levels are defined as follows.
|
|
Level 1 inputs to the valuation methodology are quoted prices (unadjusted) for
identical assets or liabilities in active markets which the Corporation can participate. |
|
|
|
Level 2 inputs to the valuation methodology include quoted prices for similar assets
and liabilities in active markets, and other inputs that are observable for the asset or
liability, either directly or indirectly, for substantially the full term of the financial
instrument. |
|
|
|
Level 3 inputs to the valuation methodology are unobservable and significant to the
fair value measurement, and include inputs that are available in situations where there is
little, if any, market activity for the related asset or liability. |
Following is a description of the inputs and valuation methodologies used for instruments
measured at fair value on a recurring basis and recognized in the accompanying consolidated
balance sheets, as well as general classification of those instruments under the valuation
hierarchy.
Available-for-sale Securities
Quoted market prices in an active market are used to value securities when such prices are
available. Those securities are classified within Level 1 of the valuation hierarchy. If quoted
market prices are not available, the fair values are estimated by using pricing models, quoted
prices of securities with similar characteristics, or discounted cash flows using reasonable
inputs. Level 2 securities include U.S. Government agency securities, mortgage backed securities,
obligations of states and municipalities, and certain corporate securities. Matrix pricing is a
mathematical technique widely used in the banking industry to value investment securities without
relying exclusively on quoted prices for specific investment securities, but rather relying on
the investment securities relationship to other benchmark quoted investment securities. In
certain cases where Level 1 or Level 2 inputs are not available, securities would be classified
within Level 3 of the hierarchy.
The following table presents the fair value measurements of assets recognized in the accompanying
consolidated balance sheets measured at fair value on a recurring basis and the level within the
valuation hierarchy in which the fair value measurements fall at June 30, 2011 and December 31,
2010 (000s omitted):
June 30, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Fair Value |
|
U.S. government agency |
|
$ |
|
|
|
$ |
1,362 |
|
|
$ |
|
|
|
$ |
1,362 |
|
Municipal securities |
|
|
|
|
|
|
463 |
|
|
|
|
|
|
|
463 |
|
Mortgage backed securities |
|
|
|
|
|
|
866 |
|
|
|
|
|
|
|
866 |
|
Corporate bonds |
|
|
|
|
|
|
261 |
|
|
|
|
|
|
|
261 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale |
|
$ |
|
|
|
$ |
2,952 |
|
|
$ |
|
|
|
$ |
2,952 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government agency |
|
$ |
|
|
|
$ |
1,361 |
|
|
$ |
|
|
|
$ |
1,361 |
|
Municipal securities |
|
|
|
|
|
|
657 |
|
|
|
|
|
|
|
657 |
|
Mortgage backed securities |
|
|
|
|
|
|
928 |
|
|
|
|
|
|
|
928 |
|
Corporate bonds |
|
|
|
|
|
|
254 |
|
|
|
|
|
|
|
254 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale |
|
$ |
|
|
|
$ |
3,200 |
|
|
$ |
|
|
|
$ |
3,200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17
Note 7 Fair Value Accounting continued
Following is a description of the inputs and valuation methodologies used for instruments
measured at fair value on a non-recurring basis and recognized in the accompanying consolidated
balance sheets, as well as general classification of those instruments under the valuation
hierarchy.
Impaired Loans
Loans for which it is probable the Corporation will not collect all principal and interest due
according to the contractual terms are measured for impairment. The fair value of impaired loans
is estimated using one of three methods; market value, collateral value, or discounted cash flow.
Those impaired loans not requiring an allowance represent loans for which the fair value of
collateral exceeds the recorded investment. When the fair value of the collateral is based on an
observable market price or current appraised value, the impaired loan is classified within Level
2. When a market value is not available or management applies a discount factor to the appraised
value, the Corporation records the impaired loan in Level 3.
Other Real Estate Owned (ORE)
Loans on which the underlying collateral has been repossessed are adjusted to fair value less
costs to sell upon transfer to repossessed assets. Subsequently, repossessed assets are carried
at the lower of carrying value or fair value, less anticipated marketing and selling costs. Fair
value is based upon independent market prices, appraised values of the collateral or managements
estimation of the value of the collateral. When the fair value of the collateral is based on an
observable market price or a current appraised value, the Company records the repossessed asset
as a nonrecurring Level 2 valuation. When a market value is not available or management applies a
discount factor to the appraised value, the Corporation records the repossessed asset in Level 3.
The following table presents the fair value measurements of assets recognized in the accompanying
consolidated balance sheets measured at fair value on a non-recurring basis and the level within
the valuation hierarchy in which the fair value measurements fall at June 30, 2011:
June 30, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Losses |
|
Impaired Loans |
|
$ |
1,289 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
1,289 |
|
|
$ |
|
|
ORE |
|
$ |
298 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
298 |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired Loans |
|
$ |
2,696 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
2,696 |
|
|
$ |
|
|
ORE |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
18
Note 8 Minimum Regulatory Capital Requirements
Banks and bank holding companies are subject to regulatory capital requirements administered by
federal banking agencies. Capital adequacy guidelines and, additionally for banks, prompt
corrective action regulations, involve quantitative measures of assets, liabilities, and certain
off balance-sheet items calculated under regulatory accounting practices. Capital amounts and
classifications are also subject to qualitative judgments by regulators. Failure to meet capital
requirements can initiate regulatory action. The prompt corrective action regulations provide
four classifications, well capitalized, adequately capitalized, undercapitalized and critically
undercapitalized, although these terms are not used to represent overall financial condition. If
adequately capitalized, regulatory approval is required to accept brokered deposits. If
undercapitalized, capital distributions are limited, as is asset growth and expansion, and plans
for capital restoration are required. The Bank was well-capitalized as of June 30, 2011. At June
30, 2011, the Corporation qualifies for an exemption from regulatory capital requirements due to
its asset size.
The Banks actual capital amounts and ratios as of June 30, 2011 and December 31, 2010 are
presented in the following table (000s omitted):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For Capital |
|
|
To be |
|
|
|
Actual |
|
|
Adequacy Purposes |
|
|
Well-Capitalized |
|
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
As of June 30, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total risk-based capital
(to risk weighted assets)
Bank of Birmingham |
|
$ |
11,246 |
|
|
|
11.3 |
% |
|
$ |
7,997 |
|
|
|
8.0 |
% |
|
$ |
9,996 |
|
|
|
10.0 |
% |
|
Tier I capital
(to risk weighted assets)
Bank of Birmingham |
|
$ |
9,993 |
|
|
|
10.0 |
% |
|
$ |
3,998 |
|
|
|
4.0 |
% |
|
$ |
5,998 |
|
|
|
6.0 |
% |
|
Tier I capital
(to average assets)
Bank of Birmingham |
|
$ |
9,993 |
|
|
|
8.5 |
% |
|
$ |
4,744 |
|
|
|
4.0 |
% |
|
$ |
5,930 |
|
|
|
5.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total risk-based capital
(to risk weighted assets)
Bank of Birmingham |
|
$ |
10,344 |
|
|
|
10.6 |
% |
|
$ |
7,834 |
|
|
|
8.0 |
% |
|
$ |
9,792 |
|
|
|
10.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier I capital
(to risk weighted assets)
Bank of Birmingham |
|
$ |
9,117 |
|
|
|
9.3 |
% |
|
$ |
3,917 |
|
|
|
4.0 |
% |
|
$ |
5,875 |
|
|
|
6.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier I capital
(to average assets)
Bank of Birmingham |
|
$ |
9,117 |
|
|
|
8.1 |
% |
|
$ |
4,477 |
|
|
|
4.0 |
% |
|
$ |
5,597 |
|
|
|
5.0 |
% |
19
ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS.
Disclosure Regarding Forward Looking Statements
This report contains forward-looking statements throughout 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, projects, 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 statements are not guarantees of future performance and
involve certain risks, uncertainties and assumptions that are difficult to predict with regard to
timing, extent, likelihood and degree of occurrence. 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.
Future factors that could cause actual results to differ materially from the results anticipated or
projected include, but are not limited to, the following: the credit risks of lending activities,
including changes in the level and direction of loan delinquencies and write-offs and changes in
estimates of the adequacy of the allowance for loan losses; competitive pressures among depository
institutions; interest rate movements and their impact on customer behavior and net interest
margin; the impact of re-pricing and competitors pricing initiatives on loan and deposit products;
the ability to adapt successfully to technological changes to meet customers needs and development
in the market place; our ability to access cost-effective funding; changes in financial markets;
changes in economic conditions in general and particularly as related to the automotive and related
industries in the Detroit metropolitan area; new legislation or regulatory changes, including but
not limited to changes in federal and/or state tax laws or interpretations thereof by taxing
authorities; changes in accounting principles, policies or guidelines; and our future acquisitions
of other depository institutions or lines of business. These risks and uncertainties should be
considered in evaluating forward-looking statements and undue reliance should not be placed on such
statements. Further information concerning the Corporation and its business, including additional
factors that could materially affect the Corporations financial results, is included in its
filings with the Securities and Exchange Commission.
20
Managements Discussion and Analysis of Financial Condition and Results of Operations
OVERVIEW
The Corporation is a Michigan corporation that was incorporated in 2004 to serve as the holding
company for a Michigan state bank, Bank of Birmingham (the Bank). The Bank is a full service
commercial bank headquartered in Birmingham, Michigan. The Bank serves businesses and consumers
across Oakland and Macomb counties with a full range of lending, deposit and internet banking
services. The net income of the Corporation is derived primarily from net interest income. Net
interest income is the difference between interest earned on the Banks loan and investment
portfolios and the interest paid on deposits and borrowings. The volume, mix and rate of
interest-bearing assets and liabilities determine net interest income.
OPERATIONS
The Corporations (and the Banks) main office is located at 33583 Woodward Avenue, Birmingham, MI
48009. The building is a free-standing one story office building of approximately 8,300 square
feet. The main office lease commenced in October 2005 and the Bank exercised its first renewal
option resulting in the lease being extended until October 2025. The main office lease has an
additional ten year renewal option. See Note 5 of the Notes to Consolidated Financial Statements
regarding additional lease information.
The Bank will continue to focus on the lending, deposit and general banking needs in the community
it serves. The profile of products available to customers continues to expand as the Bank offers
more options for residential mortgage and commercial customers, including SBA products. The Bank
will investigate additional product and service offerings and will consider offering those that
will be of benefit to our customers and the Bank.
FINANCIAL CONDITION
The Corporation reported net income of $261,000 or $0.15 per share of common stock for the second
quarter of 2011, compared to net income of $85,000 or $0.05 per share for the second quarter of
2010. For the six months ended June 30, 2011 and 2010, net income applicable to common stock was
$676,000 or $0.38 per share and $67,000 or $0.04 per share, respectively. The favorable results
were positively impacted by improved net interest margin, lower provision for loan loss expense and
increased non-interest income production.
The Corporation continues to experience quality growth as total assets reached $118,604,000 as of
June 30, 2011 an increase of $8,269,000 from December 31, 2010. The increase is the direct result
of growth in deposit balances. The Corporation remains focused on generating core, organic growth
in our primary market areas.
Cash and Cash Equivalents
Cash and cash equivalents increased $7,951,000 to $13,252,000 at June 30, 2011. The increase was
primarily the result of deposit growth combined with proceeds from SBA loan sales and loan
maturities.
21
Investments
Total investments were relatively unchanged during the three month period ended June 30, 2011.
There were no purchases or sales during the current period. One municipal security with a par
value of $200,000 was called during the quarter. The Corporation did not hold any held-to-maturity
securities as of June 30, 2011 or December 31, 2010. The makeup of the Corporations investment
portfolio evolves with the changing price and risk structure, and liquidity needs of the
Corporation.
Management believes that the unrealized gains and losses within the investment portfolio are
temporary, since they are a result of market changes, rather than a reflection of credit quality.
Management has no specific intent to sell any securities, although the entire investment portfolio
is classified as available for sale. The following chart summaries the portfolio by type at June
30, 2011 and December 31, 2010 (000s omitted):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
|
|
|
2011 |
|
|
2010 |
|
|
Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government agency securities |
|
$ |
1,362 |
|
|
|
43.6 |
% |
|
$ |
1,361 |
|
|
|
40.4 |
% |
|
$ |
1 |
|
Municipal securities |
|
|
463 |
|
|
|
14.8 |
% |
|
|
657 |
|
|
|
19.6 |
% |
|
|
(194 |
) |
Mortgage backed securities |
|
|
866 |
|
|
|
27.8 |
% |
|
|
928 |
|
|
|
27.6 |
% |
|
|
(62 |
) |
Corporate bonds |
|
|
261 |
|
|
|
8.4 |
% |
|
|
254 |
|
|
|
7.6 |
% |
|
|
7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sub-total available for sale |
|
|
2,952 |
|
|
|
94.6 |
% |
|
|
3,200 |
|
|
|
95.2 |
% |
|
|
(248 |
) |
FHLBI Stock |
|
|
170 |
|
|
|
5.4 |
% |
|
|
160 |
|
|
|
4.8 |
% |
|
|
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total securities |
|
$ |
3,122 |
|
|
|
100.0 |
% |
|
$ |
3,360 |
|
|
|
100.0 |
% |
|
$ |
(238 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans, Credit Quality and Allowance for Loan Losses
The following table summarizes the mix of the Corporations portfolio loans at June 30, 2011 and
December 31, 2010 (000s omitted):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
|
|
|
2011 |
|
|
2010 |
|
|
Change |
|
Real estate mortgage |
|
$ |
76,074 |
|
|
$ |
76,676 |
|
|
$ |
(602 |
) |
Construction |
|
|
4,150 |
|
|
|
2,024 |
|
|
|
2,126 |
|
Commercial and industrial |
|
|
18,984 |
|
|
|
20,776 |
|
|
|
(1,792 |
) |
Consumer installment |
|
|
950 |
|
|
|
964 |
|
|
|
(14 |
) |
Deferred loan fees and costs |
|
|
(79 |
) |
|
|
(61 |
) |
|
|
(18 |
) |
|
|
|
|
|
|
|
|
|
|
Total loans |
|
$ |
100,079 |
|
|
$ |
100,379 |
|
|
$ |
(300 |
) |
|
|
|
|
|
|
|
|
|
|
Total portfolio loans decreased $300,000 or 0.3%, to $100,079,000 at June 30, 2011. The categories
with the largest dollar decrease were commercial and industrial and real estate mortgage which
decreased $1,792,000, or 8.6%, and $602,000, or 0.8%, respectively. The reductions were the direct
result of sales of SBA 7(a) products, loan maturities and principal reductions. Construction loans,
the only category experiencing growth, increased by $2,126,000 relative to December 31, 2010.
Management expects marginal loan growth for the remainder of 2011 as a result of the fragile
economy.
The allowance for loan losses increased in the second quarter by $15,000 to $1,502,000, or 1.5% of
portfolio loans at June 30, 2011. The increase was driven primarily by additional specific reserve
on one commercial loan. There were no charge-offs during the three months ended June 30, 2011
while charge-offs totaled $310,000 for the three month period ended June 30, 2010. There were no
recoveries in the current quarter, while recoveries for the three months ended June 30, 2010
totaled $45,000. Nonperforming loans, which consist of non-accruing loans and loans past due 90
days or more and still accruing interest, at June 30, 2011 and December 31, 2010, were $0 and
$298,000, respectively.
The allowance for loan losses increased in the first six months by $54,000 to $1,502,000. The
increase was driven primarily by additional specific reserve on one commercial loan. There were no
charge-offs during the six months ended June 30, 2011 while charge-offs totaled $341,000 for the
six month period ended June 30, 2010.
Management evaluates the condition of the loan portfolio on a quarterly basis or more frequently
when warranted, to determine the adequacy of the allowance for loans losses. The allowance for loan
losses is maintained at a level believed to be adequate to cover losses on individually evaluated
loans that are determined to be impaired and on groups of loans with similar risk characteristics
that are collectively evaluated for impairment. Estimated credits losses represent the current
amount of the loan
22
portfolio that is probable the institution will be unable to collect given the facts and
circumstances as of the evaluation date. Managements evaluation of the allowance is based on
consideration of actual loss experience, the present and prospective financial condition of
borrowers, adequacy of collateral, industry concentrations within the portfolio, various
environmental factors and general economic conditions. Loans individually evaluated for impairment
are measured using one of the three standard methods and provided a specific allowance. Management
believes that the present allowance is adequate given the size, complexity and risk profile of the
current portfolio.
Although management believes that the allowance for credit losses is adequate to absorb losses as
they arise, there can be no assurance that the Bank will not sustain losses in any given period
that could be substantial in relation to the size of the allowance for credit losses. It must be
understood that inherent risks and uncertainties related to the operation of a financial
institution require management to depend on estimates, appraisals and evaluations of loans to
prepare the Corporations financial statements. Changes in economic conditions and the financial
prospects of borrowers may result in changes to the estimates, appraisals and evaluations used. In
addition, if circumstances and losses differ substantially from managements assumptions and
estimates, the allowance for loan losses may not be sufficient to absorb all future losses and net
income could be adversely impacted.
Premises and Equipment
Premises and equipment was $1,480,000 as of June 30, 2011 up from $1,360,000 as of December 31,
2010. The Corporation continues to support further growth of business lines, such as mortgage
lending with investments in operating facilities and technology.
Deposits and Short-term Financing
Total deposits increased $9,055,000 or 9.3%, to $106,305,000 at June 30, 2011. The categories
experiencing the largest increase were non-interest bearing accounts, savings accounts and time
deposit accounts greater than $100,000. Time deposits greater than $100,000 increased $3,236,000
through June 30, 2011 and represents the largest single source of funding for the Bank.
Non-interest bearing account balances increased $2,185,000 as of the current quarter end as a
result of focused business development efforts and improving the acquisition of deposit
relationships associated with current loan customers. Savings account balances increased $1,909,000
through June 30, 2011 as customers were willing to sacrifice yield to maintain balances in more
liquid accounts. The Bank does not hold any brokered deposits. The CD balance increase is
attributable to participation in an on-line marketing service which facilitates deposit acquisition
in the wholesale CD market.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30, 2011 |
|
|
As of December 31, 2010 |
|
|
|
Balance |
|
|
Percentage |
|
|
Balance |
|
|
Percentage |
|
Non-interest bearing demand |
|
$ |
16,375 |
|
|
|
15.40 |
% |
|
$ |
14,190 |
|
|
|
14.59 |
% |
NOW accounts |
|
|
7,444 |
|
|
|
7.00 |
% |
|
|
7,897 |
|
|
|
8.12 |
% |
Money market |
|
|
9,612 |
|
|
|
9.05 |
% |
|
|
8,179 |
|
|
|
8.41 |
% |
Savings |
|
|
18,430 |
|
|
|
17.34 |
% |
|
|
16,521 |
|
|
|
16.99 |
% |
Time deposits < $100,000 |
|
|
12,898 |
|
|
|
12.13 |
% |
|
|
12,153 |
|
|
|
12.50 |
% |
Time deposits >$100,000 |
|
|
41,546 |
|
|
|
39.08 |
% |
|
|
38,310 |
|
|
|
39.39 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total deposits |
|
$ |
106,305 |
|
|
|
100.00 |
% |
|
$ |
97,250 |
|
|
|
100.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
At June 30, 2011, the Bank had no secured borrowings outstanding while the balance was $1,469,000
at December 31, 2010. The balance in this category at December 31, 2010 represents the secured
liability associated with the sale of two SBA loans in fourth quarter of 2010. Based on existing
accounting guidelines and sale structure of the transaction, the Bank was required to recognize a
secured liability on the sale of the guaranteed portion of SBA loans until the redemption period
expired. The redemption period term was 90 days. The Bank did not utilize discount window or FHLB
advances during the second quarter of 2011.
23
RESULTS OF OPERATIONS
The Corporation reported net income of $261,000 or $0.15 per share of common stock for the second
quarter of 2011, an increase of $176,000 compared to the same period of 2010. This represents an
annualized Return on Average Assets ROA before preferred dividends of 1.06% compared to a 0.50%
ROA for the same period last year. The improved operating results are attributable to an increase
in operating revenue and lower loan loss provision expense. Operating revenue consists of net
interest margin and non-interest income. Net interest margin for the current period increased to
4.51% relative to the 4.13% reported for the quarter ended June 30, 2010. The improved performance
is a result of increased yields, improved asset mix and lower aggregate funding costs. During the
second quarter of 2011, the Corporation generated $280,000 in non-interest income, an increase of
$243,000 over the prior year. Non-interest income increased as the Corporation was successful in
selling SBA loans at a gain and received broker fees for originating residential mortgages.
Provision expense declined $162,000 during the current quarter relative to the same period of 2010,
however total non-interest expenses increased $415,000 as the Corporation added personnel and made
investments in new business opportunities.
The following table present trends in selected financial data for the five most recent quarters:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
|
June 30, |
|
|
March 31, |
|
|
December 31, |
|
|
September 30, |
|
|
June 30, |
|
|
|
2011 |
|
|
2011 |
|
|
2010 |
|
|
2010 |
|
|
2010 |
|
Income Statement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Income |
|
$ |
1,565 |
|
|
$ |
1,588 |
|
|
$ |
1,554 |
|
|
$ |
1,506 |
|
|
$ |
1,418 |
|
Interest Expense |
|
|
314 |
|
|
|
329 |
|
|
|
327 |
|
|
|
337 |
|
|
|
352 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income |
|
|
1,251 |
|
|
|
1,259 |
|
|
|
1,226 |
|
|
|
1,170 |
|
|
|
1,067 |
|
Provision for loan loss |
|
|
15 |
|
|
|
39 |
|
|
|
49 |
|
|
|
256 |
|
|
|
177 |
|
Non-interest income |
|
|
280 |
|
|
|
325 |
|
|
|
37 |
|
|
|
24 |
|
|
|
37 |
|
Non-interest expense |
|
|
1,207 |
|
|
|
1,083 |
|
|
|
1,046 |
|
|
|
840 |
|
|
|
792 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before Income Taxes |
|
|
309 |
|
|
|
462 |
|
|
|
169 |
|
|
|
98 |
|
|
|
135 |
|
Income tax expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) |
|
|
309 |
|
|
|
462 |
|
|
|
169 |
|
|
|
98 |
|
|
|
135 |
|
Dividend and accretion
on preferred stock |
|
|
48 |
|
|
|
48 |
|
|
|
48 |
|
|
|
48 |
|
|
|
49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) applicable to common |
|
$ |
261 |
|
|
$ |
414 |
|
|
$ |
121 |
|
|
$ |
50 |
|
|
$ |
85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per share basic & diluted |
|
$ |
0.15 |
|
|
$ |
0.23 |
|
|
$ |
0.07 |
|
|
$ |
0.03 |
|
|
$ |
0.05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performance Measurements |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin (tax equivalent) |
|
|
4.51 |
% |
|
|
4.49 |
% |
|
|
4.46 |
% |
|
|
4.32 |
% |
|
|
4.06 |
% |
Return on average assets (annualized) (1) |
|
|
1.06 |
% |
|
|
1.62 |
% |
|
|
0.60 |
% |
|
|
0.35 |
% |
|
|
0.50 |
% |
Return on average common equity (annualized)
(1) |
|
|
15.39 |
% |
|
|
24.17 |
% |
|
|
8.89 |
% |
|
|
5.21 |
% |
|
|
7.32 |
% |
Efficiency ratio |
|
|
78.8 |
% |
|
|
68.36 |
% |
|
|
82.78 |
% |
|
|
70.39 |
% |
|
|
71.78 |
% |
Tier 1 Leverage Ratio (Bank only) |
|
|
8.54 |
% |
|
|
8.33 |
% |
|
|
8.15 |
% |
|
|
8.19 |
% |
|
|
8.53 |
% |
Equity / Assets |
|
|
9.86 |
% |
|
|
9.79 |
% |
|
|
9.96 |
% |
|
|
9.80 |
% |
|
|
9.75 |
% |
Total loans / Total deposits |
|
|
94.1 |
% |
|
|
93.9 |
% |
|
|
103.2 |
% |
|
|
94.3 |
% |
|
|
90.4 |
% |
Book value per share |
|
$ |
4.60 |
|
|
$ |
4.44 |
|
|
$ |
4.21 |
|
|
$ |
4.16 |
|
|
$ |
4.12 |
|
Income (loss) per share basic & diluted |
|
$ |
0.15 |
|
|
$ |
0.23 |
|
|
$ |
0.07 |
|
|
$ |
0.03 |
|
|
$ |
0.05 |
|
Shares outstanding |
|
|
1,800,000 |
|
|
|
1,800,000 |
|
|
|
1,800,000 |
|
|
|
1,800,000 |
|
|
|
1,800,000 |
|
|
|
|
(1) |
|
Amount is computed on net income before preferred dividends. |
24
Net Interest Income
Net interest income for the three month period ended June 30, 2011 totaled $1,251,000, an increase
of 17.3% compared to the same period in the prior year. The increase was a result of earning assets
growth and a reduction in total funding costs. The earning asset growth was concentrated in loan
volume, providing the largest benefit to interest income. Total average interest bearing deposit
accounts increased $5,252,000 in the second quarter of 2011 over the second quarter of 2010 but
total deposit related interest expenses decreased $38,000. The lower cost of funds was achieved by
changes in pricing strategy to be more competitive in the local market and the decision by the
Federal Reserve to maintain rates at historic lows.
The Corporations net interest margin increased 45 basis points to 4.51% for the period ended June
30, 2011 compared to 4.06% for the same period in 2010, while spread increased 44 basis points over
the same period. The increase in both spread and net interest margin was attributable to a
decrease in the cost of funds and improved mix. The cost of funds for the second quarter of 2011
was 1.39% compared to 1.66% in the same period of 2010. This was achieved as a result of an
aggressive pricing strategy implemented by management during 2011. Asset yield improved despite a
reduction in loan yields due to an improved mix in earning assets. Additional liquidity was
invested in higher yielding alternatives, providing a more favorable return. Total cost of funds
decreased due to a reduction in rates on interest-bearing deposits.
The following table presents the Corporations consolidated average balances of interest-earning
assets, interest-bearing liabilities, and the amount of interest income or interest expense
attributable to each category, the average yield or rate for each category, and the net interest
margin for the period ended June 30, 2011, and 2010 (000s omitted). Average loans are presented
net of unearned income and the allowance for loan and lease losses. Interest on loans includes
loan fees.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
|
2011 |
|
|
2010 |
|
|
|
Average Balance |
|
|
Interest |
|
|
Yield/Rate |
|
|
Average Balance |
|
|
Interest |
|
|
Yield/Rate |
|
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivable |
|
$ |
99,415 |
|
|
$ |
1,534 |
|
|
|
6.11 |
% |
|
$ |
89,468 |
|
|
$ |
1,381 |
|
|
|
6.17 |
% |
Securities available for sale |
|
|
3,119 |
|
|
|
25 |
|
|
|
3.31 |
% |
|
|
3,568 |
|
|
|
31 |
|
|
|
3.52 |
% |
Federal funds sold |
|
|
|
|
|
|
|
|
|
|
|
% |
|
|
1,745 |
|
|
|
6 |
|
|
|
0.22 |
% |
Interest-bearing balances
with other financial
institutions |
|
|
8,669 |
|
|
|
6 |
|
|
|
0.26 |
% |
|
|
10,327 |
|
|
|
1 |
|
|
|
0.12 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-earning assets |
|
|
111,203 |
|
|
|
1,565 |
|
|
|
5.57 |
% |
|
|
105,108 |
|
|
|
1,418 |
|
|
|
5.40 |
% |
Noninterest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
|
4,878 |
|
|
|
|
|
|
|
|
|
|
|
624 |
|
|
|
|
|
|
|
|
|
All other assets |
|
|
921 |
|
|
|
|
|
|
|
|
|
|
|
1,228 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
117,002 |
|
|
|
|
|
|
|
|
|
|
$ |
106,960 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOW accounts |
|
$ |
7,862 |
|
|
$ |
7 |
|
|
|
0.35 |
% |
|
$ |
8,071 |
|
|
$ |
10 |
|
|
|
0.52 |
% |
Money market |
|
|
9,004 |
|
|
|
11 |
|
|
|
0.50 |
% |
|
|
9,639 |
|
|
|
16 |
|
|
|
0.66 |
% |
Savings |
|
|
18,472 |
|
|
|
31 |
|
|
|
0.68 |
% |
|
|
14,863 |
|
|
|
43 |
|
|
|
1.16 |
% |
Time deposits |
|
|
54,900 |
|
|
|
265 |
|
|
|
1.93 |
% |
|
|
52,413 |
|
|
|
282 |
|
|
|
2.15 |
% |
Short-term borrowing |
|
|
|
|
|
|
|
|
|
|
|
% |
|
|
|
|
|
|
|
|
|
|
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities: |
|
$ |
90,238 |
|
|
$ |
314 |
|
|
|
1.39 |
% |
|
$ |
84,986 |
|
|
|
352 |
|
|
|
1.66 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest bearing demand deposits |
|
|
14,716 |
|
|
|
|
|
|
|
|
|
|
|
10,574 |
|
|
|
|
|
|
|
|
|
All other liabilities |
|
|
567 |
|
|
|
|
|
|
|
|
|
|
|
630 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
105,521 |
|
|
|
|
|
|
|
|
|
|
|
96,190 |
|
|
|
|
|
|
|
|
|
Shareholders Equity |
|
|
11,481 |
|
|
|
|
|
|
|
|
|
|
|
10,770 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ |
117,002 |
|
|
|
|
|
|
|
|
|
|
$ |
106,960 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income |
|
|
|
|
|
$ |
1,251 |
|
|
|
|
|
|
|
|
|
|
$ |
1,067 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net spread |
|
|
|
|
|
|
|
|
|
|
4.18 |
% |
|
|
|
|
|
|
|
|
|
|
3.74 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Margin(1) |
|
|
|
|
|
|
|
|
|
|
4.51 |
% |
|
|
|
|
|
|
|
|
|
|
4.06 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Net interest earnings divided by average interest-earning assets. |
25
Net Interest Income
Net interest income for the six month period ended June 30, 2011 totaled $2,511,000, an increase of
24.6% compared to the same period in the prior year. The increase was a result of earning asset
growth and a reduction in total funding costs. The majority of the earning asset growth was
concentrated in loan production, generating the largest impact to interest income. The loan growth
was due to market opportunities resulting from less competition and focused business development
efforts. Total average interest bearing deposit accounts increased $9,086,000 in 2011 over 2010 but
total deposit related interest expenses experienced a modest decline.
The Corporations net interest margin increased 45 basis points to 4.50% for the six months ended
June 30, 2011 compared to 4.05% for the same period in 2010, while spread increased 40 basis points
over the same period. The increase in both spread and net interest margin was attributable to a
decrease in the cost of funds and improved mix. Total cost of funds for the six month period ended
June 30, 2011 was 1.44% compared to 1.67% for 2010. The decrease is a result of a reduction in
rates on all products. Management completed an aggressive pricing strategy in 2011 to lower
aggregate funding costs. Asset yields improved to 5.58% during the six month period despite lower
loan yields. This is a result of improved mix.
The following table presents the Corporations consolidated average balances of interest-earning
assets, interest-bearing liabilities, and the amount of interest income or interest expense
attributable to each category, the average yield or rate for each category, and the net interest
margin for the period ended June 30, 2011, and 2010 (000s omitted). Average loans are presented
net of unearned income and the allowance for loan and lease losses. Interest on loans includes
loan fees.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
|
|
|
2011 |
|
|
2010 |
|
|
|
Average Balance |
|
|
Interest |
|
|
Yield/Rate |
|
|
Average Balance |
|
|
Interest |
|
|
Yield/Rate |
|
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivable |
|
$ |
98,716 |
|
|
$ |
3,090 |
|
|
|
6.14 |
% |
|
$ |
85,219 |
|
|
$ |
2,614 |
|
|
|
6.18 |
% |
Securities available for sale |
|
|
3,253 |
|
|
|
53 |
|
|
|
3.36 |
% |
|
|
3,707 |
|
|
|
66 |
|
|
|
3.56 |
% |
Federal funds sold |
|
|
20 |
|
|
|
|
|
|
|
0.13 |
% |
|
|
2,298 |
|
|
|
1 |
|
|
|
0.11 |
% |
Interest-bearing balances
with other financial
institutions |
|
|
9,157 |
|
|
|
10 |
|
|
|
0.23 |
% |
|
|
9,047 |
|
|
|
11 |
|
|
|
0.25 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-earning assets |
|
|
111,146 |
|
|
|
3,153 |
|
|
|
5.58 |
% |
|
|
100,271 |
|
|
|
2,692 |
|
|
|
5.41 |
% |
Noninterest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
|
2,711 |
|
|
|
|
|
|
|
|
|
|
|
784 |
|
|
|
|
|
|
|
|
|
All other assets |
|
|
2,366 |
|
|
|
|
|
|
|
|
|
|
|
1,211 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
116,223 |
|
|
|
|
|
|
|
|
|
|
$ |
102,266 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOW accounts |
|
$ |
8,066 |
|
|
$ |
13 |
|
|
|
0.33 |
% |
|
$ |
7,992 |
|
|
$ |
21 |
|
|
|
0.52 |
% |
Money market |
|
|
8,620 |
|
|
|
22 |
|
|
|
0.52 |
% |
|
|
8,892 |
|
|
|
29 |
|
|
|
0.66 |
% |
Savings |
|
|
18,073 |
|
|
|
63 |
|
|
|
0.70 |
% |
|
|
14,184 |
|
|
|
84 |
|
|
|
1.18 |
% |
Time deposits |
|
|
54,547 |
|
|
|
530 |
|
|
|
1.96 |
% |
|
|
49,845 |
|
|
|
542 |
|
|
|
2.18 |
% |
Short-term borrowing |
|
|
693 |
|
|
|
15 |
|
|
|
4.22 |
% |
|
|
|
|
|
|
|
|
|
|
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities: |
|
$ |
89,999 |
|
|
$ |
642 |
|
|
|
1.44 |
% |
|
$ |
80,913 |
|
|
|
676 |
|
|
|
1.67 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest bearing demand deposits |
|
|
14,251 |
|
|
|
|
|
|
|
|
|
|
|
7,968 |
|
|
|
|
|
|
|
|
|
All other liabilities |
|
|
648 |
|
|
|
|
|
|
|
|
|
|
|
2,639 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
104,898 |
|
|
|
|
|
|
|
|
|
|
|
91,520 |
|
|
|
|
|
|
|
|
|
Shareholders Equity |
|
|
11,325 |
|
|
|
|
|
|
|
|
|
|
|
10,746 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ |
116,223 |
|
|
|
|
|
|
|
|
|
|
$ |
102,266 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income |
|
|
|
|
|
$ |
2,511 |
|
|
|
|
|
|
|
|
|
|
$ |
2,016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net spread |
|
|
|
|
|
|
|
|
|
|
4.14 |
% |
|
|
|
|
|
|
|
|
|
|
3.74 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Margin(1) |
|
|
|
|
|
|
|
|
|
|
4.50 |
% |
|
|
|
|
|
|
|
|
|
|
4.05 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Net interest earnings divided by average interest-earning assets. |
26
Provision for Loans Losses
The provision for loan losses was $15,000 and $177,000 for the three months ended June 30, 2011 and
2010, respectively. The decrease from the previous comparable period in provision for loan losses
was due to reduced portfolio loan growth and no charge-off activity in the current year. The
Corporation recorded net charge offs totaling $265,000 during the three months ended June 30, 2010.
The provision for loan losses was $54,000 and $289,000 for the six months ended June 30, 2011 and
2010, respectively. The decrease from the previous comparable period in provision for loan losses
was the result of improved credit quality and no recorded charge-offs during the six month period.
The Corporation recorded net charge-offs totaling $296,000 during the six months ended June 30,
2010.
Non-Interest Income
Non-interest income was $280,000 and $37,000 for the three months ended June 30, 2011 and 2010,
respectively. The increase in non-interest income was the result of new revenue from the sale of
residential mortgages and premiums recognized on SBA loan sales. The Corporation established a
mortgage lending operation in the fall of 2010, and generated additional income on loan sales
during the quarter totaling $47,000. Other income increased $196,000 in the second quarter of 2011
relative to 2010, as the Corporation engaged in selling SBA loans at a premium in 2011. Total SBA
related income was $209,000 during the period.
Non-interest income was $605,000 and $64,000 for the six months ended June 30, 2011 and 2010,
respectively. Total non-interest income increased as a result of mortgage related income and SBA
loan sale revenue. Mortgage bank operations generated income of $59,000 for the six month period
ended June 30, 2011, adding an additional revenue source for the Corporation. Mortgage activity
includes the sale of residential loans to the secondary market. The loans are sold at a premium
and the Corporation does not retain servicing. No income in mortgage activity was recorded for the
same period in 2010. Other income increased $481,000 during the period as a result of SBA loans
sales. This activity generated $501,000 in new revenue for the Corporation in 2011, while no sales
were recorded in 2010.
The following table presents the Corporations non-interest income for the three and six month
periods ending June 30, 2011 and 2010:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
For the Six Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
|
|
|
June 30, |
|
|
June 30, |
|
|
|
|
Non-interest income |
|
2011 |
|
|
2010 |
|
|
Change |
|
|
2011 |
|
|
2010 |
|
|
Change |
|
Service charge income |
|
$ |
12,589 |
|
|
$ |
12,443 |
|
|
$ |
146 |
|
|
$ |
24,161 |
|
|
$ |
22,078 |
|
|
$ |
2,083 |
|
Mortgage banking activities |
|
|
47,322 |
|
|
|
|
|
|
|
47,322 |
|
|
|
58,761 |
|
|
|
|
|
|
|
58,761 |
|
Other income |
|
|
220,253 |
|
|
|
24,435 |
|
|
|
195,818 |
|
|
|
522,351 |
|
|
|
41,822 |
|
|
|
480,529 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-interest income |
|
$ |
280,164 |
|
|
$ |
36,878 |
|
|
$ |
243,286 |
|
|
$ |
605,273 |
|
|
$ |
63,900 |
|
|
$ |
541,373 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Interest Expense
Non-interest expense for the three months ended June 30, 2011 and 2010 was $1,207,000 and $792,000,
respectively. Salaries and benefits comprise the largest percentage of non-interest expense,
totaling $643,000 for the current quarter compared to $356,000 for the same period in 2010. The
increase is the result of adding staff for the mortgage banking operation and hiring new personnel
at the Bank to accommodate future growth. Occupancy and equipment expense totaled $168,000 for the
three month period ended June 30, 2011 compared to $136,000 for the same period in 2010, an
increase of 23.5%. The increase is a result of opening new lending production facilities for the
mortgage unit and expanding the professional space for the main office. Date processing expenses
were $61,000 for the quarter ended June 30, 2011, an increase of $11,000 from the same period in
2010. The additional expense is a result of asset growth, adding mortgage related software and
increasing core system capabilities. Professional fees totaled $146,000 and $98,000 for the second
quarter of 2011 and 2010, respectively. The category consists of audit, consulting, legal and
director costs. The increase in expenses relative the prior period are a result of engaging
professionals to assist the Corporation in implementing strategic objectives, including SBA loan
activity and the mortgage operation, additional costs associated with required audits and a new
Director compensation plan. Other expenses
were $144,000 for the quarter ended June 30, 2011, an increase of $39,000 compared to the same
period of 2010. The additional expenses are due to an increase in operating costs associated with
adding new locations and growth of the organization.
27
Non-interest expense for the six month period ended June 30, 2011 was $2,290,000 compared to
$1,626,000 for the same period of 2010. The categories experiencing the largest increase were
salaries and benefits, professional fees and other expenses. Salaries and benefits totaled
$1,225,000 for the year to date period ended June 30, 2011, an increase of $468,000 from the same
period of 2010. The increase is a result of hiring new Bank personnel to generate business
development activity and adding staff related to the mortgage operation. Professional fees were
$257,000 and $166,000 for the six month period ended June 30, 2011 and 2010. The increase is
attributable to cost associated with new required audits, engaging market professionals to assist
the Corporation with SBA loan sales, expenses related to developing the mortgage operation and
implementing a new compensation plan for Directors. Other expenses increased $44,000 during the
first six months of 2011, totaling $296,000 for the period. The increase is related to the growth
of the organization, including printing, supplies, automobile expense and costs associated with an
ORE property. Occupancy expense and advertising experienced a modest increase for the six month
period ended June 30, 2011 relative the prior year mainly as a result of expansion and the addition
of the mortgage operation.
The following table presents the Corporations non-interest expense for the three and six month
periods ending June 30, 2011 and 2010:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
For the Six Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
|
|
|
June 30, |
|
|
June 30, |
|
|
|
|
Non-interest expense |
|
2011 |
|
|
2010 |
|
|
Change |
|
|
2011 |
|
|
2010 |
|
|
Change |
|
Salaries and employee benefits |
|
$ |
643,368 |
|
|
$ |
356,383 |
|
|
$ |
286,985 |
|
|
$ |
1,225,385 |
|
|
$ |
757,007 |
|
|
$ |
468,378 |
|
Share based payments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,695 |
|
|
|
(3,695 |
) |
Occupancy expense |
|
|
125,583 |
|
|
|
101,841 |
|
|
|
23,742 |
|
|
|
243,685 |
|
|
|
220,475 |
|
|
|
23,210 |
|
Equipment expense |
|
|
42,188 |
|
|
|
34,492 |
|
|
|
7,696 |
|
|
|
77,588 |
|
|
|
70,069 |
|
|
|
7,519 |
|
Advertising |
|
|
44,697 |
|
|
|
46,960 |
|
|
|
(2,263 |
) |
|
|
80,743 |
|
|
|
52,240 |
|
|
|
28,503 |
|
Data processing |
|
|
60,560 |
|
|
|
49,580 |
|
|
|
10,980 |
|
|
|
109,573 |
|
|
|
105,130 |
|
|
|
4,443 |
|
Professional fees |
|
|
145,916 |
|
|
|
98,177 |
|
|
|
47,739 |
|
|
|
257,440 |
|
|
|
166,388 |
|
|
|
91,052 |
|
Other expense |
|
|
144,207 |
|
|
|
104,612 |
|
|
|
39,595 |
|
|
|
295,521 |
|
|
|
251,244 |
|
|
|
44,277 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-interest expense |
|
$ |
1,206,519 |
|
|
$ |
792,045 |
|
|
$ |
414,474 |
|
|
$ |
2,289,935 |
|
|
$ |
1,626,248 |
|
|
$ |
663,687 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Taxes
No income tax expense or benefit was recognized during the three month period ended June 30, 2011
or 2010 due to the tax loss carry-forward position of the Corporation. An income tax benefit may
be booked in future periods when management believes that profitability will be expected for the
foreseeable future.
LIQUIDITY AND CAPITAL RESOURCES; ASSET/LIABILITY MANAGEMENT
The management team has responsibility for developing and recommending liquidity and risk
management policies including but not limited to the determination of internal operating
guidelines, contingency plans, change management and pricing to the Asset/Liability Committee
(ALCO) of the Board of Directors. Management ensures that the liquidity of a bank allows it to
provide funds to meet its cash flow needs, such as loan requests, outflows of deposits, other
investment opportunities and general operating requirements, under multiple operating scenarios.
While the current structure of the Corporation and the Bank are not complex, the objective in the
management of liquidity and capital resources is to be able to take advantage of business
opportunities that may arise. The major sources of liquidity for the Bank have been deposit
growth, federal funds sold, and loans which mature within one year. The Bank is also a member of
the Federal Home Loan Bank of Indianapolis and has access to funding from the discount window at
the Federal Reserve Bank of Chicago. The ALCO committee has also approved alternate funding sources
to add flexibility. Large deposit balances which might fluctuate in response to interest rate
changes are closely monitored. These deposits consist mainly of certificates of deposit over
$100,000. We anticipate that we will have more than sufficient funds available to meet our future
commitments. As of June 30, 2011, off balance sheet loan commitments totaled $23,492,000. As a
majority of the unused commitments represent commercial and equity lines of credit, the Bank
expects, and experience has shown, that only a small portion of the unused commitments will
normally be drawn upon.
28
The following table presents loan commitments by time period as of June 30, 2011 (000s omitted):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount of commitment expiration by period |
|
|
|
|
|
|
|
Less than |
|
|
|
|
|
|
|
|
|
|
More than |
|
|
|
Total |
|
|
1 Year |
|
|
1-3 Years |
|
|
3-5 Years |
|
|
5 Years |
|
Commitments to grant loans |
|
$ |
7,789 |
|
|
$ |
7,789 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
Unfunded commitments under lines of
credit |
|
|
14,700 |
|
|
|
8,736 |
|
|
|
2,466 |
|
|
|
1,055 |
|
|
|
2,443 |
|
Commercial and standby letters of credit |
|
|
1,003 |
|
|
|
1,003 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total commitments |
|
$ |
23,492 |
|
|
$ |
17,528 |
|
|
$ |
2,466 |
|
|
$ |
1,056 |
|
|
$ |
2,443 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments to grant loans are governed by the Corporations credit underwriting standards, as
established in the Corporations Loan Policy. As the above schedule illustrates, in general, it is
the Corporations practice to grant loan commitments for a finite period of time, usually lasting
one year or less. The most significant departure from this practice involves home equity lines of
credit (HELOCs). The Corporations equity lines have a contractual draw period exceeding 5 years.
The Corporation has the ability to suspend the draw privileges on a HELOC where a default situation
or other impairment issue is identified.
The largest sources of cash and cash equivalents for the Corporation for the three months ended
June 30, 2011, as noted in the Consolidated Statement of Cash Flows, were primarily loan sales and
deposit origination.
Banks and bank holding companies are subject to regulatory capital requirements administered by
federal banking agencies. Capital adequacy guidelines and, additionally for banks, prompt
corrective action regulations, involve quantitative measures of assets, liabilities, and certain
off-balance-sheet items calculated under regulatory accounting practices. Capital amounts and
classifications are also subject to qualitative judgments by regulators. Failure to meet capital
requirements can initiate regulatory action. The prompt corrective action regulations provide five
classifications, well capitalized, adequately capitalized, undercapitalized, significantly
undercapitalized and critically undercapitalized, although these terms are not used to represent
overall financial condition. If adequately capitalized, regulatory approval is required to accept
brokered deposits. If undercapitalized, capital distributions are limited, as is asset growth and
expansion, and plans for capital restoration are required. The Bank was well-capitalized as of June
30, 2011. Note 8 to the financial statements is hereby incorporated by reference. At June 30,
2011, the Corporation qualifies for an exemption from regulatory capital requirements due to its
asset size.
On July 28, 2011, Birmingham Bloomfield Bancshares, Inc. entered into a Securities Purchase
Agreement with the Secretary of the Treasury (the Treasury), pursuant to which the Company issued
and sold to the Treasury 4,621 shares of its Senior Non-Cumulative Perpetual Preferred Stock,
Series D (Series D Preferred Stock), having a liquidation preference of $1,000 per share (the
Liquidation Amount), for aggregate proceeds of $4,621,000. In conjunction with the issuance of
the Series D Preferred Stock, the Company has redeemed from the Treasury for $3,461,000, all of the
Series A Preferred Shares, Series B Preferred Shares, and Series C Preferred Shares which were
issued to the Treasury in 2009 under the Treasurys Emergency Economic Stabilization Act of 2008
Capital Purchase Program.
The Series D Preferred Stock is entitled to receive non-cumulative dividends payable quarterly, on
each January 1, April 1, July 1 and October 1, beginning October 1, 2011. The dividend rate, which
is calculated on the aggregate Liquidation Amount, is based upon the current level of Qualified
Small Business Lending, or QSBL (as defined in the Securities Purchase Agreement) by the
Companys wholly owned subsidiary Bank of Birmingham (the Bank). The dividend rate for future
dividend periods will be set based upon the Percentage Change in Qualified Lending (as defined in
the Securities Purchase Agreement) between each dividend period and the Baseline QSBL level. Such
dividend rate may vary from 1% per annum to 5% per annum for the second through tenth dividend
periods, from 1% per annum to 7% per annum for the eleventh dividend period through year four and
one-half. If the Series D Preferred Stock remains outstanding for more than four and one-half
years, the dividend rate will be fixed at 9%. Prior to that time, in general, the dividend rate
decreases as the level of the Banks QSBL increases. Such dividends are not cumulative, but the
Company may only declare and pay dividends on its common stock (or any other equity securities
junior to the Series D Preferred Stock) if it has declared and paid dividends for the current
dividend period on the Series D Preferred Stock, and will be subject to other restrictions on its
ability to repurchase or redeem other securities.
Managing rates on earning assets and interest bearing liabilities focuses on maintaining stability
in the net interest margin, an important factor in earnings growth and stability. Emphasis is
placed on maintaining a controlled rate sensitivity position to avoid wide swings in margins and to
manage risk due to changes in interest rates. Some of the major areas of focus of the Corporations
Asset Liability Committee (ALCO) incorporate the following overview functions: review the
interest rate risk
sensitivity of the Bank to measure the impact of changing interest rates on the Banks net interest
income, review the liquidity
29
position through various measurements, review current and projected
economic conditions and the corresponding impact on the Bank, ensure that capital and adequacy of
the allowance for loan losses are maintained at proper levels to sustain growth, monitor the
investment portfolio, recommend policies and strategies to the Board that incorporate a better
balance of our interest rate risk, liquidity, balance sheet mix and yield management, and review
the current balance sheet mix and proactively determine the future product mix.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
The Corporations primary market risk exposure is interest rate risk and liquidity risk. All of
the Corporations transactions are denominated in U.S. dollars with no specific foreign exchange
exposure. Any impacts that changes in foreign exchange rates would have on interest rates are
assumed to be insignificant.
Interest rate risk (IRR) is the exposure of a banking organizations financial condition to adverse
movements in interest rates. Accepting this risk can be an important source of profitability and
shareholder value; however, excessive levels of IRR could pose a significant threat to our earnings
and capital base. Accordingly, effective risk management that maintains IRR at prudent levels is
essential to the Corporations safety and soundness. The Board of Directors has instituted a
policy setting limits on the amount of interest rate risk that may be assumed. Management provides
information to the Board of Directors on a quarterly basis detailing interest rate risk estimates
and activities to control such risk.
Evaluating a financial institutions exposure to changes in interest rates includes assessing both
the adequacy of the management process used to control IRR and the organizations quantitative
level of exposure. When assessing the IRR management process, the Corporation seeks to ensure that
appropriate policies, procedures, management information systems and internal controls are in place
to maintain IRR at prudent levels with consistency and continuity. Evaluating the quantitative
level of IRR exposure requires the Corporation to assess the existing and potential future effects
of changes in interest rates on its consolidated financial condition, including capital adequacy,
earnings, liquidity, and, where appropriate, asset quality. This detailed analysis is performed on
a quarterly basis, but is managed daily. The Bank continues to be in a liability sensitive
position and management continues to work toward creating a more closely matched portfolio to
minimize any potential impact that changing rates could have on earnings in the short term. The
institution is well positioned to minimize the impact of rate changes, with the rate shock analysis
showing that over the long term, rate changes pose only a minimal risk to our economic value of
equity (EVE ratio).
The Corporation has not experienced a material change in its financial instruments that are
sensitive to changes in interest rates since December 31, 2010, which information can be located in
the Corporations annual report on Form 10-K.
ITEM 4. CONTROLS AND PROCEDURES
As of June 30, 2011, we conducted an evaluation, under the supervision and with the participation
of the Corporations management, including the Corporations chief executive officer and chief
financial officer, of the effectiveness of the design and operation of the Corporations
disclosure controls and procedures, as such term is defined under Exchange Act Rules 13a-15(e)
and 15d-15(e).
Based on this evaluation, the Corporations chief executive officer and chief financial officer
concluded that, as of June 30, 2011, such disclosure controls and procedures were effective to
ensure that information required to be disclosed by us in the reports we file or submit under the
Exchange Act is recorded, processed, summarized and reported within the time periods specified in
the rules and forms of the SEC, and accumulated and communicated to the Corporations management,
including the Corporations chief executive officer and chief financial officer, as appropriate to
allow timely decisions regarding required disclosure.
In designing and evaluating the disclosure controls and procedures, the Corporations management
recognized that any controls and procedures, no matter how well designed and operated, can provide
only reasonable assurance of achieving the desired control objectives and in reaching a reasonable
level of assurance. The Corporations management necessarily was required to apply its judgment in
evaluating the cost-benefit relationship of possible controls and procedures.
There were no changes in the Corporations internal controls over financial reporting during the
period ended June 30, 2011 that materially affected, or are reasonably likely to materially affect,
the Corporations internal controls over financial reporting.
30
PART II. OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS.
There are no known pending legal proceedings to which the Corporation or the Bank is a party or to
which any of its properties are subject; nor are there material proceedings known to the
Corporation, in which any director, officer or affiliate or any principal shareholder is a party or
has an interest adverse to the Corporation or the Bank.
ITEM 1A. RISK FACTORS.
This item is not applicable.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.
On July 28, 2011, the Corporation completed the sale of 4,621 shares of Series D non-cumulative
perpetual preferred stock, liquidation preference of $1,000 per share, to the United States
Department of the Treasury (the U.S. Treasury) under the Small Business Lending Fund. The
issuance of the Series D preferred shares are exempt from the registration as a transaction by an
issuer not involving any public offering under Section 4 (2) of the Securities Act of 1933. A
portion of the proceeds were used to redeem the $3.4 million investment by the U.S. Treasury under
the TARP Capital Purchase Program. The remaining balance will be used to improve the capital levels
of the Bank and support future loan growth.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES.
This item is not applicable.
ITEM 4. [Reserved]
ITEM 5. OTHER INFORMATION.
This item is not applicable.
31
ITEM 6. EXHIBITS.
|
|
|
Exhibit Number |
|
Description of Exhibit |
3.1
|
|
Articles of Incorporation. |
|
|
|
10.1
|
|
Securities Purchase Agreement * |
|
|
|
31.1
|
|
Rule 13a-14(a) Certification of Chief Executive Officer. |
|
|
|
31.2
|
|
Rule 13a-14(a) Certification of Chief Financial Officer. |
|
|
|
32.1
|
|
Certification pursuant to 18 U.S.C. Section 1350, as
adopted pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002. |
|
|
|
101
|
|
Interactive Data File. |
|
|
|
* |
|
Incorporated by reference from Form 8-K on August 3, 2011 |
32
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused
this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
|
|
|
|
|
BIRMINGHAM BLOOMFIELD BANCSHARES, INC.
|
|
Date: August 12, 2011 |
By: |
/s/ Robert E. Farr
|
|
|
|
Robert E. Farr |
|
|
|
Chief Executive Officer |
|
|
|
|
|
Date: August 12, 2011 |
By: |
/s/ Thomas H. Dorr
|
|
|
|
Thomas H. Dorr |
|
|
|
Chief Financial Officer |
|
33
EXHIBIT INDEX
|
|
|
Exhibit Number |
|
Description of Exhibit |
3.1
|
|
Articles of Incorporation. |
|
|
|
31.1
|
|
Certification pursuant to Rules 13a-15(f) and 15d-15(f) of
the Securities Exchange Act |
|
|
|
31.2
|
|
Certification pursuant to Rules 13a-15(f) and 15d-15(f) of
the Securities Exchange Act |
|
|
|
32.1
|
|
Certification pursuant to Rules 13a-14(b) or Rule 15d-14(b)
of the Securities Exchange Act and 18 U.S.C. §1350 |
|
|
|
101
|
|
Interactive Data File. |
34