e10vq
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
|
|
|
þ |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2007
OR
|
|
|
o |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE EXCHANGE ACT |
For the transition period from to
Commission file number 000-23550
Fentura Financial, Inc.
(Exact name of registrant as specified in its charter)
|
|
|
Michigan
|
|
38-2806518 |
|
|
|
(State or other jurisdiction of
|
|
(IRS Employee Identification No.) |
incorporation or organization) |
|
|
175 N Leroy, P.O. Box 725, Fenton, Michigan 48430
(Address of Principal Executive Offices)
(810) 629-2263
(Registrants telephone number)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Exchange Act of 1934 during the preceding 12 months (or for such shorter
period that the registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. þ Yes o No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer,
or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in
Rule 12b-2 of the Exchange Act.
Large accelerated filer o Accelerated filer o Non-accelerated filer 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
Indicate the number of shares outstanding of each of the issuers classes of common stock, as of
the latest practicable date: July 20, 2007
|
|
|
Class Common Stock
|
|
Shares Outstanding 2,162,393 |
Fentura Financial Inc.
Index to Form 10-Q
2
PART I FINANCIAL INFORMATION
ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS
Fentura Financial, Inc.
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
Dec 31, |
|
|
2007 |
|
2006 |
(000s omitted except share data) |
|
(unaudited) |
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
18,658 |
|
|
$ |
19,946 |
|
Federal funds sold |
|
|
4,250 |
|
|
|
9,500 |
|
|
|
|
Total cash & cash equivalents |
|
|
22,908 |
|
|
|
29,446 |
|
Securities-available for sale |
|
|
88,816 |
|
|
|
91,104 |
|
Securities-held to maturity, (fair value of $8,852
at June 30, 2007 and $11,821 at December 31, 2006) |
|
|
8,934 |
|
|
|
11,899 |
|
|
|
|
Total securities |
|
|
97,750 |
|
|
|
103,003 |
|
Loans held for sale |
|
|
1,066 |
|
|
|
2,226 |
|
Loans: |
|
|
|
|
|
|
|
|
Commercial |
|
|
298,359 |
|
|
|
272,402 |
|
Real estate loans construction |
|
|
62,722 |
|
|
|
78,927 |
|
Real estate loans mortgage |
|
|
37,842 |
|
|
|
36,867 |
|
Consumer loans |
|
|
59,147 |
|
|
|
62,797 |
|
|
|
|
Total loans |
|
|
458,070 |
|
|
|
450,993 |
|
Less: Allowance for loan losses |
|
|
(7,174 |
) |
|
|
(6,692 |
) |
|
|
|
Net loans |
|
|
450,896 |
|
|
|
444,301 |
|
Bank Owned Life Insurance |
|
|
6,920 |
|
|
|
6,815 |
|
Bank premises and equipment |
|
|
19,383 |
|
|
|
16,854 |
|
Federal Home Loan Bank stock |
|
|
2,032 |
|
|
|
2,032 |
|
Accrued interest receivable |
|
|
3,272 |
|
|
|
2,985 |
|
Goodwill |
|
|
7,955 |
|
|
|
7,955 |
|
Acquisition intangibles |
|
|
616 |
|
|
|
759 |
|
Other assets |
|
|
6,321 |
|
|
|
5,922 |
|
|
|
|
Total assets |
|
$ |
619,119 |
|
|
$ |
622,298 |
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
Non-interest bearing deposits |
|
$ |
81,606 |
|
|
$ |
74,886 |
|
Interest bearing deposits |
|
|
451,012 |
|
|
|
453,669 |
|
|
|
|
Total deposits |
|
|
532,618 |
|
|
|
528,555 |
|
Short term borrowings |
|
|
1,074 |
|
|
|
1,500 |
|
Federal Home Loan Bank Advances |
|
|
11,030 |
|
|
|
11,052 |
|
Repurchase Agreements |
|
|
5,000 |
|
|
|
10,000 |
|
Subordinated debentures |
|
|
14,000 |
|
|
|
14,000 |
|
Accrued taxes, interest and other liabilities |
|
|
3,070 |
|
|
|
5,873 |
|
|
|
|
Total liabilities |
|
|
566,792 |
|
|
|
570,980 |
|
|
|
|
SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Common stock no par value
2,164,050 shares issued (2,152,862 at Dec. 31, 2006) |
|
|
42,538 |
|
|
|
42,158 |
|
Retained earnings |
|
|
10,827 |
|
|
|
10,118 |
|
Accumulated other comprehensive income (loss) |
|
|
(1,038 |
) |
|
|
(958 |
) |
|
|
|
Total shareholders equity |
|
|
52,327 |
|
|
|
51,318 |
|
|
|
|
Total Liabilities and Shareholders Equity |
|
$ |
619,119 |
|
|
$ |
622,298 |
|
|
|
|
See notes to consolidated financial statements.
3
Fentura Financial, Inc.
Consolidated Statements of Income (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
|
June 30 |
|
June 30 |
(000s omitted except per share data) |
|
2007 |
|
2006 |
|
2007 |
|
2006 |
|
INTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on loans |
|
$ |
8,917 |
|
|
$ |
8,852 |
|
|
$ |
17,564 |
|
|
$ |
17,282 |
|
Interest and dividends on securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
801 |
|
|
|
852 |
|
|
|
1,718 |
|
|
|
1,735 |
|
Tax-exempt |
|
|
180 |
|
|
|
196 |
|
|
|
395 |
|
|
|
403 |
|
Interest on federal funds sold |
|
|
44 |
|
|
|
79 |
|
|
|
211 |
|
|
|
173 |
|
|
|
|
Total interest income |
|
|
9,942 |
|
|
|
9,979 |
|
|
|
19,888 |
|
|
|
19,593 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
3,990 |
|
|
|
3,594 |
|
|
|
7,951 |
|
|
|
6,835 |
|
Borrowings |
|
|
560 |
|
|
|
540 |
|
|
|
1,145 |
|
|
|
1,047 |
|
|
|
|
Total interest expense |
|
|
4,550 |
|
|
|
4,134 |
|
|
|
9,096 |
|
|
|
7,882 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INTEREST INCOME |
|
|
5,392 |
|
|
|
5,845 |
|
|
|
10,792 |
|
|
|
11,711 |
|
Provision for loan losses |
|
|
649 |
|
|
|
240 |
|
|
|
1,088 |
|
|
|
640 |
|
|
|
|
Net interest income after
Provision for loan losses |
|
|
4,743 |
|
|
|
5,605 |
|
|
|
9,704 |
|
|
|
11,071 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-INTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges on deposit accounts |
|
|
836 |
|
|
|
950 |
|
|
|
1,687 |
|
|
|
1,760 |
|
Gain on sale of mortgage loans |
|
|
119 |
|
|
|
157 |
|
|
|
203 |
|
|
|
320 |
|
Trust and investment services income |
|
|
461 |
|
|
|
417 |
|
|
|
968 |
|
|
|
800 |
|
Other income and fees |
|
|
612 |
|
|
|
364 |
|
|
|
1,035 |
|
|
|
800 |
|
|
|
|
Total non-interest income |
|
|
2,028 |
|
|
|
1,888 |
|
|
|
3,893 |
|
|
|
3,680 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
|
3,193 |
|
|
|
3,313 |
|
|
|
6,440 |
|
|
|
6,641 |
|
Occupancy |
|
|
510 |
|
|
|
510 |
|
|
|
1,013 |
|
|
|
943 |
|
Furniture and equipment |
|
|
534 |
|
|
|
551 |
|
|
|
1,059 |
|
|
|
1,059 |
|
Loan and collection |
|
|
85 |
|
|
|
84 |
|
|
|
176 |
|
|
|
155 |
|
Advertising and promotional |
|
|
159 |
|
|
|
201 |
|
|
|
271 |
|
|
|
354 |
|
Other operating expenses |
|
|
1,117 |
|
|
|
1,054 |
|
|
|
2,135 |
|
|
|
2,125 |
|
|
|
|
Total non-interest expense |
|
|
5,598 |
|
|
|
5,713 |
|
|
|
11,094 |
|
|
|
11,277 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME BEFORE TAXES |
|
|
1,173 |
|
|
|
1,780 |
|
|
|
2,503 |
|
|
|
3,474 |
|
Federal income taxes |
|
|
329 |
|
|
|
522 |
|
|
|
711 |
|
|
|
1,009 |
|
|
|
|
NET INCOME |
|
$ |
844 |
|
|
$ |
1,258 |
|
|
$ |
1,792 |
|
|
$ |
2,465 |
|
|
|
|
Per share: (adjusted for 10% stock dividend paid on August 4, 2006)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income basic |
|
$ |
0.39 |
|
|
$ |
0.59 |
|
|
$ |
0.83 |
|
|
$ |
1.15 |
|
|
|
|
Net income diluted |
|
$ |
0.39 |
|
|
$ |
0.59 |
|
|
$ |
0.83 |
|
|
$ |
1.15 |
|
|
|
|
Cash Dividends declared |
|
$ |
0.25 |
|
|
$ |
0.23 |
|
|
$ |
0.50 |
|
|
$ |
0.45 |
|
|
|
|
See notes to consolidated financial statements.
4
Fentura Financial, Inc.
Consolidated Statements of Changes in Shareholders Equity (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
|
|
June 30, |
|
(000s omitted) |
|
2007 |
|
|
2006 |
|
|
COMMON STOCK |
|
|
|
|
|
|
|
|
Balance, beginning of period |
|
$ |
42,158 |
|
|
$ |
34,491 |
|
Issuance of shares under
Stock Dividend (194,772 shares-2006) |
|
|
0 |
|
|
|
6,846 |
|
Director stock purchase plan &
Dividend reinvestment program (14,677 and
12,381 shares) |
|
|
458 |
|
|
|
418 |
|
Stock repurchase (3,784 shares and 977 shares ) |
|
|
(112 |
) |
|
|
(32 |
) |
Stock options exercised (295 and 5,023 shares) |
|
|
6 |
|
|
|
87 |
|
Stock compensation expense |
|
|
28 |
|
|
|
0 |
|
|
|
|
|
|
|
|
Balance, end of period |
|
|
42,538 |
|
|
|
41,810 |
|
|
|
|
|
|
|
|
|
|
RETAINED EARNINGS |
|
|
|
|
|
|
|
|
Balance, beginning of period |
|
|
10,118 |
|
|
|
13,729 |
|
Net income |
|
|
1,792 |
|
|
|
2,465 |
|
Stock dividend |
|
|
0 |
|
|
|
(6,846 |
) |
Cash dividends declared |
|
|
(1,083 |
) |
|
|
(990 |
) |
|
|
|
|
|
|
|
Balance, end of period |
|
|
10,827 |
|
|
|
8,358 |
|
|
|
|
|
|
|
|
|
|
ACCUMULATED OTHER COMPREHENSIVE
INCOME (LOSS) |
|
|
|
|
|
|
|
|
Balance, beginning of period |
|
|
(958 |
) |
|
|
(1,325 |
) |
Change in unrealized gain (loss)
on securities, net of tax |
|
|
(80 |
) |
|
|
(799 |
) |
|
|
|
|
|
|
|
Balance, end of period |
|
|
(1,038 |
) |
|
|
(2,124 |
) |
|
|
|
|
|
|
|
TOTAL SHAREHOLDERS EQUITY |
|
$ |
52,327 |
|
|
$ |
48,044 |
|
|
|
|
|
|
|
|
See notes to consolidated financial statements.
5
Fentura Financial, Inc.
Consolidated Statements of Cash Flows (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
|
June 30, |
(000s omitted) |
|
2007 |
|
2006 |
|
OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
1,792 |
|
|
$ |
2,465 |
|
Adjustments to reconcile net income to cash
Provided by Operating Activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
882 |
|
|
|
872 |
|
Provision for loan losses |
|
|
1,088 |
|
|
|
640 |
|
Loans originated for sale |
|
|
(10,328 |
) |
|
|
(19,997 |
) |
Proceeds from the sale of loans |
|
|
11,703 |
|
|
|
20,680 |
|
Gain on sales of loans |
|
|
(203 |
) |
|
|
(320 |
) |
Stock compensation expense |
|
|
28 |
|
|
|
0 |
|
Net (increase) decrease in bank owned life insurance |
|
|
(105 |
) |
|
|
(104 |
) |
Net (increase) decrease in interest receivable & other assets |
|
|
(541 |
) |
|
|
(698 |
) |
Net increase (decrease) in interest payable & other liabilities |
|
|
(2,762 |
) |
|
|
141 |
|
|
|
|
Total Adjustments |
|
|
(238 |
) |
|
|
1,214 |
|
|
|
|
Net Cash Provided By (Used In) Operating Activities |
|
|
1,554 |
|
|
|
3,679 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities: |
|
|
|
|
|
|
|
|
Proceeds from maturities of securities HTM |
|
|
1,570 |
|
|
|
761 |
|
Proceeds from maturities of securities AFS |
|
|
5,746 |
|
|
|
8,799 |
|
Proceeds from calls of securities HTM |
|
|
140 |
|
|
|
925 |
|
Proceeds from calls of securities AFS |
|
|
1,700 |
|
|
|
985 |
|
Proceeds from sales of securities AFS |
|
|
0 |
|
|
|
0 |
|
Purchases of securities HTM |
|
|
0 |
|
|
|
(3,802 |
) |
Purchases of securities AFS |
|
|
(4,071 |
) |
|
|
(4,209 |
) |
Purchase of FHLB Stock |
|
|
0 |
|
|
|
(132 |
) |
Net increase in loans |
|
|
(7,761 |
) |
|
|
(17,880 |
) |
Acquisition of premises and equipment, net |
|
|
(3,300 |
) |
|
|
(2,793 |
) |
|
|
|
Net Cash Provided By (Used in) Investing Activities |
|
|
(5,976 |
) |
|
|
(17,347 |
) |
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities: |
|
|
|
|
|
|
|
|
Net increase (decrease) in deposits |
|
|
4,063 |
|
|
|
6,346 |
|
Net increase (decrease) in borrowings |
|
|
(426 |
) |
|
|
5,028 |
|
Net increase (decrease) in repurchase agreements |
|
|
(5,000 |
) |
|
|
0 |
|
Advances from FHLB |
|
|
7,000 |
|
|
|
4,000 |
|
Repayments of advances from FHLB |
|
|
(7,022 |
) |
|
|
(6,020 |
) |
Net proceeds from stock issuance and purchase |
|
|
352 |
|
|
|
473 |
|
Cash dividends |
|
|
(1,083 |
) |
|
|
(990 |
) |
|
|
|
Net Cash Provided By (Used In) Financing Activities |
|
|
(2,116 |
) |
|
|
8,837 |
|
|
|
|
|
|
|
|
|
|
NET CHANGE IN CASH AND CASH EQUIVALENTS |
|
$ |
(6,538 |
) |
|
$ |
(4,831 |
) |
CASH AND CASH EQUIVALENTS BEGINNING |
|
$ |
29,446 |
|
|
$ |
31,077 |
|
|
|
|
CASH AND CASH EQUIVALENTS ENDING |
|
$ |
22,908 |
|
|
$ |
26,246 |
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH PAID FOR: |
|
|
|
|
|
|
|
|
INTEREST |
|
$ |
9,212 |
|
|
$ |
7,899 |
|
INCOME TAXES |
|
$ |
831 |
|
|
$ |
1,435 |
|
NONCASH DISCLOSURES: |
|
|
|
|
|
|
|
|
Transfers from loans to other real estate |
|
$ |
78 |
|
|
$ |
0 |
|
See notes to consolidated financial statements
6
Fentura Financial, Inc.
Consolidated Statements of Comprehensive Income (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
|
June 30, |
|
June 30, |
(000s Omitted) |
|
2007 |
|
2006 |
|
2007 |
|
2006 |
|
Net Income |
|
$ |
844 |
|
|
$ |
1,258 |
|
|
$ |
1,792 |
|
|
$ |
2,465 |
|
Other comprehensive income (loss), net of tax: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized holding gains (losses) arising
during period |
|
|
(343 |
) |
|
|
(622 |
) |
|
|
(80 |
) |
|
|
(799 |
) |
|
|
|
Other comprehensive income (loss) |
|
|
(343 |
) |
|
|
(622 |
) |
|
|
(80 |
) |
|
|
(799 |
) |
|
|
|
Comprehensive income |
|
$ |
501 |
|
|
$ |
636 |
|
|
$ |
1,712 |
|
|
$ |
1,666 |
|
|
|
|
Fentura Financial, Inc.
Notes to Consolidated Financial Statements (Unaudited)
Note 1. Basis of Presentation
The consolidated financial statements at December 31, 2006 and June 30, 2007 include Fentura
Financial, Inc. (the Corporation) and its wholly owned subsidiaries, The State Bank in Fenton,
Michigan; Davison State Bank in Davison, Michigan; and West Michigan Community Bank in Hudsonville,
Michigan (the Banks), as well as Fentura Mortgage Company, West Michigan Mortgage Company, LLC,
and the other subsidiaries of the Banks. Intercompany transactions and balances are eliminated in
consolidation.
The accompanying unaudited consolidated financial statements have been prepared in accordance with
accounting principles generally accepted in the United States of America for interim financial
information and the instructions for Form 10-Q and Article 10 of Regulation S-X. Accordingly, they
do not include all of the information and notes required by accounting principles generally
accepted in the United States of America for complete financial statements. In the opinion of
management, all adjustments (consisting of normal recurring accruals) considered necessary for a
fair presentation have been included. Operating results for the six months ended June 30, 2007 are
not necessarily indicative of the results that may be expected for the year ending December 31,
2007. For further information, refer to the consolidated financial statements and footnotes thereto
included in the Corporations annual report on Form 10-K for the year ended December 31, 2006.
Reclassifications: Some items in the prior year financial statements were reclassified to
conform to the current presentation.
Allowance for Loan Losses: The allowance for loan losses is a valuation allowance for
probable incurred credit losses, increased by the provision for loan losses and decreased by
charge-offs less recoveries. Management estimates the allowance balance required using past loan
loss experience, the nature and volume of the portfolio, information about specific borrower
situations and estimated collateral values, economic conditions, and other factors. Allocations of
the allowance may be made for specific loans, but the entire allowance is available for any loan
that, in managements judgment, should be charged-off. Loan losses are charged against the
allowance when management believes the uncollectibility of a loan balance is confirmed.
A loan is impaired when full payment under the loan terms is not expected. Impairment is evaluated
in total for smaller-balance loans of similar nature such as residential mortgages and consumer,
and on an individual loan basis for other loans. If a loan is impaired, a portion of the allowance
is allocated so that the loan is reported, net, at the present value of estimated future cash flows
using the loans existing rate or at the fair value of collateral if repayment is expected solely
from the collateral.
7
Stock Option Plans
The Nonemployee Director Stock Option Plan provides for granting options to nonemployee directors
to purchase the Corporations common stock. No options have been granted in 2007 or 2006. The
purchase price of the shares is the fair market value at the date of the grant, and there is a
three-year vesting period before options may be exercised. Options to acquire no more than 8,131
shares of stock may be granted under the Plan in any calendar year and options to acquire not more
than 73,967 shares in the aggregate may be outstanding at any one time.
The Employee Stock Option Plan grants options to eligible employees to purchase the Corporations
common stock at or above, the fair market value of the stock at the date of the grant. Awards
granted under this plan are limited to an aggregate of 86,936 shares. The administrator of the
plan is a committee of directors. The administrator has the power to determine the number of
options to be granted, the exercise price of the options and other terms of the options, subject to
consistency with the terms of the Plan.
The following table summarizes stock option activity (adjusted for the 10% stock dividend paid
on August 4, 2006):
|
|
|
|
|
|
|
|
|
|
|
Number of |
|
Weighted |
|
|
Options |
|
Average Price |
Options outstanding at December 31, 2006 |
|
|
40,523 |
|
|
$ |
29.68 |
|
Options exercised 2007 |
|
|
(295 |
) |
|
|
21.90 |
|
|
|
|
|
|
|
|
|
|
Options outstanding at June 30, 2007 |
|
|
40,228 |
|
|
$ |
29.74 |
|
|
|
|
|
|
|
|
|
|
8
Note 2. Earnings Per Common Share
A reconciliation of the numerators and denominators used in the computation of basic earnings per
common share and diluted earnings per common share is presented below. Earnings per common share,
adjusted for the 10% stock dividend paid on August 4, 2006, are presented below for the three and
six months ended June 30, 2007 and 2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
Basic Earnings Per Common Share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
844,000 |
|
|
$ |
1,258,000 |
|
|
$ |
1,792,000 |
|
|
$ |
2,465,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares
Outstanding |
|
|
2,162,599 |
|
|
|
2,137,592 |
|
|
|
2,160,016 |
|
|
|
2,133,926 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share |
|
$ |
0.39 |
|
|
$ |
0.59 |
|
|
$ |
0.83 |
|
|
$ |
1.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per Common Share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
844,000 |
|
|
$ |
1,258,000 |
|
|
$ |
1,792,000 |
|
|
$ |
2,465,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares
Outstanding for basic earnings per
Common share |
|
|
2,162,599 |
|
|
|
2,137,592 |
|
|
|
2,160,016 |
|
|
|
2,133,926 |
|
Add: Dilutive effects of assumed
exercises of stock options |
|
|
3,068 |
|
|
|
4,662 |
|
|
|
3,281 |
|
|
|
4,520 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares
and dilutive potential common
shares outstanding |
|
|
2,165,667 |
|
|
|
2,142,254 |
|
|
|
2,163,297 |
|
|
|
2,138,446 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share |
|
$ |
0.39 |
|
|
$ |
0.59 |
|
|
$ |
0.83 |
|
|
$ |
1.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock options for 17,596 shares and 17,607 shares of common stock for the three month and six
month period ended June 30, 2007 and stock options for 15,428 shares and 16,694 shares of common
stock for the three and six month period ended June 30, 2006 were not considered in computing
diluted earnings per common share because they were not dilutive.
Note 3. Commitments and Contingencies
There are various contingent liabilities that are not reflected in the financial statements
including claims and legal actions arising in the ordinary course of business. In the opinion of
management, after consultation with legal counsel, the ultimate disposition of these matters is not
expected to have a material effect on the Corporations consolidated financial condition or results
of operations.
9
ITEM 2 MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Results of Operations
Certain of the Corporations accounting policies are important to the portrayal of the
Corporations financial condition, since they require management to make difficult, complex or
subjective judgments, some of which may relate to matters that are inherently uncertain. Estimates
associated with these policies are susceptible to material changes as a result of changes in facts
and circumstances. Facts and circumstances, which could affect these judgments, include, but
without limitation, changes in interest rates, in the performance of the economy or in the
financial condition of borrowers. Management believes that its critical accounting policies include
determining the allowance for loan losses and determining the fair value of securities and other
financial instruments.
As indicated in the income statement, earnings for the three and six months ended June 30, 2007
were $844,000 and $1,792,000 respectively compared to $1,258,000 and $2,465,000 for the same period
in 2006. Net interest income in the second quarter of 2007, was significantly below net interest
income for the same quarter in 2006. This is primarily due to a 10.1% increase in interest
expense. A 7.4% increase in non-interest income and a 2.0% decrease in non-interest expense were
favorable additions to income for the second quarter of 2007. The provision for loan loss was up
$409,000 comparing the second quarter of 2007 to the same quarter in 2006. Management feels the
provision is adequate and the allowance for loan losses has increased $492,000 when comparing June
2007 to June 2006. The Corporation continues to focus on core banking activities and new
opportunities in current and surrounding markets.
The banking industry uses standard performance indicators to help evaluate a banking institutions
performance. Return on average assets is one of these indicators. For the six months ended June 30,
2007, the Corporations return on average assets (annualized) was 0.58% compared to 0.79% for the
same period in 2006. The second quarter return on average assets (annualized) was 0.55% for 2007
and 0.81% for 2006. Net income per share, adjusted for the 10% stock dividend paid on August 4,
2006, basic and per diluted share were $0.39 in the second quarter of 2007 compared to $0.59 net
income per share basic and per diluted share for the same period in 2006. Year to date 2007
presented net income per share of $0.83 per basic and diluted share, compared to $1.15 year to date
in 2006 for basic and diluted per share earnings.
Net Interest Income
The effects of changes in average interest rates and average balances are detailed in Table 1
below. Net interest income, average balances and yields on major categories of interest-earning
assets and interest-bearing liabilities for the six months ended June 30, 2007 and 2006 are
summarized in Table 2. Table 3 summarizes net interest income, average balances and yields on major
categories of interest-earning assets and interest-bearing liabilities for the three months ended
June 30, 2007 and 2006.
10
Table 1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SIX MONTHS ENDED |
|
|
JUNE 30, |
|
|
2007 COMPARED TO 2006 |
|
|
INCREASE (DECREASE) |
|
|
DUE TO |
|
|
|
|
|
|
YIELD/ |
|
|
(000S OMITTED) |
|
VOL |
|
RATE |
|
TOTAL |
|
Taxable Securities |
|
$ |
(174 |
) |
|
$ |
161 |
|
|
$ |
(13 |
) |
Tax-Exempt Securities |
|
|
(58 |
) |
|
|
45 |
|
|
|
(13 |
) |
Federal Funds Sold |
|
|
21 |
|
|
|
17 |
|
|
|
38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Loans |
|
|
148 |
|
|
|
117 |
|
|
|
265 |
|
Loans Held for Sale |
|
|
10 |
|
|
|
(4 |
) |
|
|
6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Earning Assets |
|
|
(53 |
) |
|
|
336 |
|
|
|
283 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Bearing Demand Deposits |
|
|
(61 |
) |
|
|
70 |
|
|
|
9 |
|
Savings Deposits |
|
|
(80 |
) |
|
|
34 |
|
|
|
(46 |
) |
Time CDs $100,000 and Over |
|
|
214 |
|
|
|
261 |
|
|
|
475 |
|
Other Time Deposits |
|
|
165 |
|
|
|
513 |
|
|
|
678 |
|
Other Borrowings |
|
|
(69 |
) |
|
|
167 |
|
|
|
98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Interest Bearing Liabilities |
|
|
169 |
|
|
|
1,045 |
|
|
|
1,214 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income |
|
$ |
(222 |
) |
|
$ |
(709 |
) |
|
$ |
(931 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
As indicated in Table 1, during the six months ended June 30, 2007, net interest income decreased
compared to the same period in 2006, principally because of the increase in deposit interest
expense. Loan income increased modestly due to loan growth during the first six months of 2007
compared to the same period in 2006.
Net interest income (displayed with consideration of full tax equivalency), average balance sheet
amounts, and the corresponding yields for the six months ended June 30, 2007 and 2006 are shown in
Table 2. Net interest income for the six months ended June 30, 2007 was $11,036,000, a decrease of
$931,000, or 7.8%, over the same period in 2006. Net interest margin decreased due mainly to higher
deposit costs while borrowing costs remained nearly consistent during the first six months of 2007
compared to the first six months of 2006.
Management has re-priced deposits to be competitive in the respective markets. Loan pricing has
also become very competitive. While management strives to acquire quality credits with favorable
pricing, local competition has been attempting to drive loan pricing down to adverse levels.
Therefore, the Banks have been compelled not to book some minimally priced loans. Management
reviews economic forecasts and strategy on a monthly basis. Accordingly, the Corporation will
continue to strategically manage the balance sheet structure in an effort to create stability in
net interest income. The Corporation expects to continue to seek out new loan opportunities while
continuing to maintain sound credit quality.
As indicated in Table 2, for the six months ended June 30, 2007, the Corporations net interest
margin (with consideration of full tax equivalency) was 3.93% compared with 4.22% for the same
period in 2006. This decrease is attributable mainly to the impact of higher deposit costs that
outpaced loan repricing. Borrowing costs had an increase when comparing the first six months of
2007 with 2006. Average earning assets decreased 1.0% or approximately $5,841,000 comparing the
first half of 2007 to the same time period in 2006. Loans, the highest yielding component of
earning assets, represented 80.3% of earning assets in 2007 compared to 78.8% in 2006. Average
interest bearing liabilities decreased 0.6%
11
or $3,051,000 comparing the first half of 2007 to the same time period in 2006. Non-interest
bearing deposits amounted to 13.2% of average earning assets in the first half of 2007 compared
with 13.5% in the same time period of 2006.
As indicated in Table 3, for the three months ended June 30, 2007, the Corporations net interest
margin (with consideration of full tax equivalency) was 3.91% compared with 4.17% for the same
period in 2006. This decrease is attributable to the impact of deposit repricing and borrowing
costs that outpaced loan repricing. Average earning assets decreased 1.6% or approximately
$9,323,000 comparing the second quarter of 2007 to the same time period in 2006. Loans, the highest
yielding component of earning assets, represented 81.5% of earning assets in 2007 compared to 79.4%
in 2006. Average interest bearing liabilities decreased 1.4% or $6,994,000 comparing the second
quarter of 2007 to the same time period in 2006. Non-interest bearing deposits amounted to 13.4% of
average earning assets in the second quarter of 2007 compared with 13.5% in the same time period of
2006.
Management continually monitors the Corporations balance sheet in an effort to insulate net
interest income from significant swings caused by interest rate volatility. If market rates change
in 2007, corresponding changes in funding costs will be considered to avoid the potential negative
impact on net interest income. The Corporations policies in this regard are further discussed in
the section titled Interest Rate Sensitivity Management.
12
Table 2 Average Balance and Rates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SIX MONTHS ENDED JUNE 30, |
|
|
|
2007 |
|
|
2006 |
|
|
|
AVERAGE |
|
|
INCOME/ |
|
|
YIELD/ |
|
|
AVERAGE |
|
|
INCOME/ |
|
|
YIELD/ |
|
(000s omitted)(Annualized) |
|
BALANCE |
|
|
EXPENSE |
|
|
RATE |
|
|
BALANCE |
|
|
EXPENSE |
|
|
RATE |
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S.
Treasury
and
Government
Agencies |
|
$ |
77,242 |
|
|
$ |
1,673 |
|
|
|
4.37 |
% |
|
$ |
86,522 |
|
|
$ |
1,676 |
|
|
|
3.91 |
% |
State
and
Political (1) |
|
|
19,435 |
|
|
|
598 |
|
|
|
6.21 |
% |
|
|
21,487 |
|
|
|
611 |
|
|
|
5.37 |
% |
Other |
|
|
4,881 |
|
|
|
49 |
|
|
|
2.02 |
% |
|
|
4,441 |
|
|
|
59 |
|
|
|
2.68 |
% |
|
|
|
|
|
Total
Securities |
|
|
101,558 |
|
|
|
2,320 |
|
|
|
4.61 |
% |
|
|
112,450 |
|
|
|
2,346 |
|
|
|
4.21 |
% |
Fed
Funds
Sold |
|
|
8,244 |
|
|
|
211 |
|
|
|
5.16 |
% |
|
|
7,341 |
|
|
|
173 |
|
|
|
4.75 |
% |
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
|
354,834 |
|
|
|
13,717 |
|
|
|
7.80 |
% |
|
|
341,248 |
|
|
|
13,104 |
|
|
|
7.74 |
% |
Tax
Free
(1) |
|
|
3,748 |
|
|
|
121 |
|
|
|
6.52 |
% |
|
|
4,467 |
|
|
|
142 |
|
|
|
6.43 |
% |
Real
Estate-Mortgage |
|
|
36,259 |
|
|
|
1,223 |
|
|
|
6.80 |
% |
|
|
35,962 |
|
|
|
1,333 |
|
|
|
7.47 |
% |
Consumer |
|
|
60,358 |
|
|
|
2,488 |
|
|
|
8.31 |
% |
|
|
69,658 |
|
|
|
2,705 |
|
|
|
7.83 |
% |
|
|
|
|
|
Total loans |
|
|
455,199 |
|
|
|
17,549 |
|
|
|
7.77 |
% |
|
|
451,335 |
|
|
|
17,284 |
|
|
|
7.72 |
% |
Allowance for Loan Losses |
|
|
(6,843 |
) |
|
|
|
|
|
|
|
|
|
|
(6,538 |
) |
|
|
|
|
|
|
|
|
Net Loans |
|
|
448,356 |
|
|
|
17,549 |
|
|
|
7.89 |
% |
|
|
444,797 |
|
|
|
17,284 |
|
|
|
7.84 |
% |
|
|
|
|
|
Loans Held for Sale |
|
|
1,599 |
|
|
|
52 |
|
|
|
6.56 |
% |
|
|
1,315 |
|
|
|
46 |
|
|
|
7.05 |
% |
|
|
|
|
|
TOTAL EARNING ASSETS |
|
$ |
566,600 |
|
|
$ |
20,132 |
|
|
|
7.17 |
% |
|
$ |
572,441 |
|
|
$ |
19,849 |
|
|
|
6.99 |
% |
|
|
|
|
|
Cash Due from Banks |
|
|
17,234 |
|
|
|
|
|
|
|
|
|
|
|
17,326 |
|
|
|
|
|
|
|
|
|
All Other Assets |
|
|
44,151 |
|
|
|
|
|
|
|
|
|
|
|
37,715 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
621,142 |
|
|
|
|
|
|
|
|
|
|
$ |
620,944 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES & SHAREHOLDERS EQUITY: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing DDA |
|
$ |
100,091 |
|
|
$ |
1,189 |
|
|
|
2.40 |
% |
|
$ |
105,573 |
|
|
$ |
1,180 |
|
|
|
2.25 |
% |
Savings Deposits |
|
|
89,820 |
|
|
|
577 |
|
|
|
1.30 |
% |
|
|
102,978 |
|
|
|
623 |
|
|
|
1.22 |
% |
Time CDs $100,000 and Over |
|
|
135,472 |
|
|
|
3,341 |
|
|
|
4.97 |
% |
|
|
126,068 |
|
|
|
2,866 |
|
|
|
4.58 |
% |
Other Time CDs |
|
|
125,369 |
|
|
|
2,844 |
|
|
|
4.57 |
% |
|
|
116,482 |
|
|
|
2,166 |
|
|
|
3.75 |
% |
|
|
|
|
|
Total Deposits |
|
|
450,752 |
|
|
|
7,951 |
|
|
|
3.56 |
% |
|
|
451,101 |
|
|
|
6,835 |
|
|
|
3.06 |
% |
Other Borrowings |
|
|
38,264 |
|
|
|
1,145 |
|
|
|
6.03 |
% |
|
|
40,966 |
|
|
|
1,047 |
|
|
|
5.15 |
% |
|
|
|
|
|
INTEREST BEARING LIABILITIES |
|
$ |
489,016 |
|
|
$ |
9,096 |
|
|
|
3.75 |
% |
|
$ |
492,067 |
|
|
$ |
7,882 |
|
|
|
3.23 |
% |
|
|
|
|
|
Non-Interest bearing DDA |
|
|
74,830 |
|
|
|
|
|
|
|
|
|
|
|
77,536 |
|
|
|
|
|
|
|
|
|
All Other Liabilities |
|
|
4,468 |
|
|
|
|
|
|
|
|
|
|
|
3,260 |
|
|
|
|
|
|
|
|
|
Shareholders Equity |
|
|
52,828 |
|
|
|
|
|
|
|
|
|
|
|
48,081 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES & SHAREHOLDERS EQUITY |
|
$ |
621,142 |
|
|
|
|
|
|
|
|
|
|
$ |
620,944 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Rate Spread |
|
|
|
|
|
|
|
|
|
|
3.41 |
% |
|
|
|
|
|
|
|
|
|
|
3.76 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income /Margin |
|
|
|
|
|
$ |
11,036 |
|
|
|
3.93 |
% |
|
|
|
|
|
$ |
11,967 |
|
|
|
4.22 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Presented on a fully taxable equivalent basis using a federal income tax rate of 34%. |
13
Table 3 Average Balance and Rates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED JUNE 30, |
|
|
|
|
|
|
|
2007 |
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
|
|
|
|
AVERAGE |
|
|
INCOME/ |
|
|
YIELD/ |
|
|
AVERAGE |
|
|
INCOME/ |
|
|
YIELD/ |
|
(000s omitted)(Annualized) |
|
BALANCE |
|
|
EXPENSE |
|
|
RATE |
|
|
BALANCE |
|
|
EXPENSE |
|
|
RATE |
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury and Government Agencies |
|
$ |
76,091 |
|
|
$ |
782 |
|
|
|
4.12 |
% |
|
$ |
84,493 |
|
|
$ |
824 |
|
|
|
3.91 |
% |
State and Political (1) |
|
|
18,092 |
|
|
|
273 |
|
|
|
6.05 |
% |
|
|
21,608 |
|
|
|
297 |
|
|
|
5.51 |
% |
Other |
|
|
5,365 |
|
|
|
20 |
|
|
|
1.50 |
% |
|
|
4,240 |
|
|
|
28 |
|
|
|
2.65 |
% |
|
|
|
|
|
Total Securities |
|
|
99,548 |
|
|
|
1,075 |
|
|
|
4.33 |
% |
|
|
110,341 |
|
|
|
1,149 |
|
|
|
4.18 |
% |
Fed Funds Sold |
|
|
3,366 |
|
|
|
44 |
|
|
|
5.24 |
% |
|
|
6,335 |
|
|
|
79 |
|
|
|
5.00 |
% |
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
|
360,535 |
|
|
|
6,996 |
|
|
|
7.78 |
% |
|
|
346,505 |
|
|
|
6,740 |
|
|
|
7.80 |
% |
Tax Free (1) |
|
|
3,686 |
|
|
|
59 |
|
|
|
6.43 |
% |
|
|
4,397 |
|
|
|
70 |
|
|
|
6.36 |
% |
Real Estate-Mortgage |
|
|
36,303 |
|
|
|
628 |
|
|
|
6.94 |
% |
|
|
36,170 |
|
|
|
679 |
|
|
|
7.53 |
% |
Consumer |
|
|
59,425 |
|
|
|
1,230 |
|
|
|
8.30 |
% |
|
|
68,662 |
|
|
|
1,364 |
|
|
|
7.97 |
% |
|
|
|
|
|
Total loans |
|
|
459,949 |
|
|
|
8,913 |
|
|
|
7.77 |
% |
|
|
455,734 |
|
|
|
8,853 |
|
|
|
7.79 |
% |
Allowance for Loan Losses |
|
|
(6,950 |
) |
|
|
|
|
|
|
|
|
|
|
(6,650 |
) |
|
|
|
|
|
|
|
|
Net Loans |
|
|
452,999 |
|
|
|
8,913 |
|
|
|
7.89 |
% |
|
|
449,084 |
|
|
|
8,853 |
|
|
|
7.91 |
% |
|
|
|
|
|
Loans Held for Sale |
|
|
1,501 |
|
|
|
23 |
|
|
|
6.15 |
% |
|
|
1,277 |
|
|
|
23 |
|
|
|
7.22 |
% |
|
|
|
|
|
TOTAL EARNING ASSETS |
|
$ |
564,364 |
|
|
$ |
10,055 |
|
|
|
7.15 |
% |
|
$ |
573,687 |
|
|
$ |
10,104 |
|
|
|
7.06 |
% |
|
|
|
|
|
Cash Due from Banks |
|
|
16,704 |
|
|
|
|
|
|
|
|
|
|
|
16,967 |
|
|
|
|
|
|
|
|
|
All Other Assets |
|
|
45,131 |
|
|
|
|
|
|
|
|
|
|
|
38,470 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
619,249 |
|
|
|
|
|
|
|
|
|
|
$ |
622,474 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES & SHAREHOLDERS EQUITY: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing DDA |
|
$ |
100,345 |
|
|
$ |
600 |
|
|
|
2.39 |
% |
|
$ |
102,391 |
|
|
$ |
588 |
|
|
|
2.30 |
% |
Savings Deposits |
|
|
89,038 |
|
|
|
290 |
|
|
|
1.31 |
% |
|
|
100,627 |
|
|
|
306 |
|
|
|
1.22 |
% |
Time CDs $100,000 and Over |
|
|
134,374 |
|
|
|
1,659 |
|
|
|
4.95 |
% |
|
|
126,968 |
|
|
|
1,544 |
|
|
|
4.88 |
% |
Other Time CDs |
|
|
125,523 |
|
|
|
1,441 |
|
|
|
4.60 |
% |
|
|
122,296 |
|
|
|
1,156 |
|
|
|
3.79 |
% |
|
|
|
|
|
Total Deposits |
|
|
449,280 |
|
|
|
3,990 |
|
|
|
3.56 |
% |
|
|
452,282 |
|
|
|
3,594 |
|
|
|
3.19 |
% |
Other Borrowings |
|
|
36,907 |
|
|
|
560 |
|
|
|
6.09 |
% |
|
|
40,899 |
|
|
|
540 |
|
|
|
5.30 |
% |
|
|
|
|
|
INTEREST BEARING LIABILITIES |
|
$ |
486,187 |
|
|
$ |
4,550 |
|
|
|
3.75 |
% |
|
$ |
493,181 |
|
|
$ |
4,134 |
|
|
|
3.36 |
% |
|
|
|
|
|
Non-Interest bearing DDA |
|
|
75,714 |
|
|
|
|
|
|
|
|
|
|
|
77,653 |
|
|
|
|
|
|
|
|
|
All Other Liabilities |
|
|
4,124 |
|
|
|
|
|
|
|
|
|
|
|
3,417 |
|
|
|
|
|
|
|
|
|
Shareholders Equity |
|
|
53,224 |
|
|
|
|
|
|
|
|
|
|
|
48,223 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES & SHAREHOLDERS EQUITY |
|
$ |
619,249 |
|
|
|
|
|
|
|
|
|
|
$ |
622,474 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Rate Spread |
|
|
|
|
|
|
|
|
|
|
3.39 |
% |
|
|
|
|
|
|
|
|
|
|
3.70 |
% |
Net Interest Income /Margin |
|
|
|
|
|
$ |
5,505 |
|
|
|
3.91 |
% |
|
|
|
|
|
$ |
5,970 |
|
|
|
4.17 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Presented on a fully taxable equivalent basis using a federal income tax rate of 34%. |
14
Allowance and Provision For Loan Losses
The Corporation maintains formal policies and procedures to control and monitor credit risk.
Management believes the allowance for loan losses is adequate to provide for probable incurred
losses in the loan portfolio. The Corporations loan portfolio has no exposure in foreign loans.
The Corporation has not extended credit to finance highly leveraged transactions nor does it intend
to do so in the future. Employment levels and other economic conditions in the Corporations local
markets may have a significant impact on the level of loan losses. Management continues to identify
and devote attention to credits that are not performing as agreed. Of course, deterioration of
economic conditions could have an impact on the Corporations credit quality, which could impact
the need for greater provision for loan losses and the level of the allowance for loan losses as a
percentage of gross loans. Non-performing loans are discussed further in the section titled
Non-Performing Assets.
The allowance for loan losses (ALL) reflects managements judgment as to the level considered
appropriate to absorb probable losses in the loan portfolio. The Corporations subsidiary banks
methodology in determining the adequacy of the ALL relies on several key elements, which include
specific allowances for identified problem loans and a formula-based risk-allocated allowance for
the remainder of the portfolio. This includes a review of individual loans, historical loss
experience, current economic conditions, portfolio trends, and other pertinent factors. The amount
of the provision for loan losses is based on our review of the historical credit loss experience
and such factors that, in our judgment, deserve consideration under existing economic conditions in
estimating probable credit losses. While we consider the allowance for loan losses to be adequate
based on information currently available, future adjustments to the allowance may be necessary due
to changes in economic conditions, delinquencies, or loss rates. Although portions of the allowance
have been allocated to various portfolio segments, the ALL is general in nature and is available
for the portfolio in its entirety. At June 30, 2007, the ALL was $7,174,000, or 1.57% of total
loans compared to $6,692,000, or 1.48%, at December 31, 2006, an increase to the ALL of $482,000
during the first half of 2007. The increase to the ALL was based on an increase in the loan
portfolio mix which includes a higher amount of commercial loans, which require more provision than
other types of loans. Additionally the ALL was impacted by higher levels of loans being monitored
for credit quality. Michigan economic challenges including the loss of jobs and a saturated
residential real estate market have caused deterioration in asset quality primarily in the
commercial loan portfolio and specifically in construction and development loans. Non performing
loan levels, discussed later, decreased during the period and net charge-offs have increased to
$606,000 during the first half of 2007 compared to $259,000 during the first half of 2006. While
management remains optimistic of the banks ability to collect the principal associated with our
non-performing loans, management also feels it is appropriate to record a provision for loan losses
based on current trends and credit risk of our portfolio.
Table 4 below summarizes loan losses and recoveries for the first six months of 2007 and 2006.
During the first six months of 2007, the Corporation experienced net charge-offs of $606,000 or
0.13% of gross loans compared with net charge-offs of $259,000 or .06% of gross loans in the first
six months of 2006. The provision for loan loss was $1,088,000 in the first six months of 2007 and
$640,000 for the same time period in 2006. The year to year increase resulted principally from the
growth in the loan portfolio, charge-offs incurred and the change in economic conditions in the
state of Michigan.
15
Table 4 Analysis of the Allowance for Loan Losses
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
(000s omitted) |
|
2007 |
|
2006 |
|
|
|
Balance at Beginning of Period |
|
$ |
6,692 |
|
|
$ |
6,301 |
|
|
|
|
Charge-Offs: |
|
|
|
|
|
|
|
|
Commercial, Financial and Agriculture |
|
|
(534 |
) |
|
|
(172 |
) |
Real Estate-Mortgage |
|
|
(30 |
) |
|
|
0 |
|
Installment Loans to Individuals |
|
|
(191 |
) |
|
|
(135 |
) |
|
|
|
Total Charge-Offs |
|
|
(755 |
) |
|
|
(307 |
) |
Recoveries: |
|
|
|
|
|
|
|
|
Commercial, Financial and Agriculture |
|
|
102 |
|
|
|
15 |
|
Real Estate-Mortgage |
|
|
0 |
|
|
|
0 |
|
Installment Loans to Individuals |
|
|
47 |
|
|
|
33 |
|
|
|
|
Total Recoveries |
|
|
149 |
|
|
|
48 |
|
|
|
|
Net Charge-Offs |
|
|
(606 |
) |
|
|
(259 |
) |
Provision |
|
|
1,088 |
|
|
|
640 |
|
|
|
|
Balance at End of Period |
|
$ |
7,174 |
|
|
$ |
6,682 |
|
|
|
|
Ratio of Net Charge-Offs to Gross Loans |
|
|
0.13 |
% |
|
|
0.06 |
% |
|
|
|
Non-Interest Income
Non-interest income increased during the six months ended June 30, 2007 as compared to the same
period in 2006, primarily due to the increase in trust and investment income. Other income and
fees were also up due to the collection of rents in conjunction to the purchase of a new building
in the Brighton market and gains on sale of real estate owned. Overall non-interest income was
$3,893,000 for the six months ended June 30, 2007 compared to $3,680,000 for the same period in
2006. This represents an increase of 5.8%.
Non-interest income increased from the second quarter of 2007 as compared to the same period in
2006, primarily due to the increase in trust and investment income. Other income and fees were
also up due to the collection of rents in conjunction to the purchase of a new building in the
Brighton market and gains on sale or real estate owned. Overall non-interest income was $2,028,000
for the second quarter of 2007 compared to $1,888,000 for the same period in 2006. This represents
an increase of 7.4%.
The most significant category of non-interest income is service charges on deposit accounts. These
fees were $1,687,000 in the first six months of 2007 compared to $1,760,000 for the same period of
2006. This represents a decrease of 4.1% from year to year. The decrease is due to a decline in the
collected service charges on business and retail accounts as well as a decline in the usage of the
overdraft privilege product. Comparing the second quarter of 2007 to 2006, services charges on
deposits have decreased $114,000 or 12%. This is a result of declining income related to NSF and
returned item charges.
Gain on the sale of mortgage loans originated by the Banks and sold into the secondary market
decreased 36.6% to $203,000 in the six months ended June 30, 2007 compared to $320,000 in the same
period in 2006. This notable decrease is a result of slowing mortgage volume and the economic
conditions in the state of Michigan. Gain on the sale of mortgages was down when comparing the
second quarter of 2007 to 2006 by $38,000 or 24%. As the mortgage market continues to soften, it
is anticipated that this related income will also decline.
Trust, investment and financial planning services income increased $168,000 or 21.0% in the first
six months of 2007 compared to the same period in the prior year. The increase in fees is
attributable to the increase in the amount of assets under management, the increase in investment
services at The State Bank, and an increase in West Michigan Community Bank trust and investment
services fees. When comparing the second quarter of 2007 to 2006, the bank had an 11% or $44,000
increase in trust,
16
investment and financial planning income. The increase is attributable to growth in the assets
under management and growth in investment services.
Other operating income increased by $235,000 or 29.4% to $1,035,000 in the first six months of 2007
compared to $800,000 in the same time period in 2006. The categories with the largest year to year
increases were customer service fees, which increased $9,000 from year to year and income from
servicing a non-Fentura family bank. The increase was $24,000 or 47.4% for the first six months of
2007 compared to the first six months of 2006. Gain on sale of real estate owned shows an increase
from year to year of $22,644, since 2006 showed a loss on sale of real estate owned of $20,742.
Gain on sale of fixed assets shows an increase from year to year of $49,719, since 2006 showed a
loss on sale of fixed assets of $49,519. The second quarter of 2007 compared to 2006 shows an
increase in other operating income of $248,000 or 68%. This was due to increases in debit card
income, ATM surcharge income and gain on sale of real estate owned. These increases were partially
offset by decreases in safe deposit box rent and other income.
Non-Interest Expense
Total non-interest expense decreased 1.6% to $11,094,000 in the six months ended June 30, 2007,
compared with $11,277,000 in the same period of 2006. The decrease was largely in salaries and
benefits. The difference, of about $201,000, was due to staffing changes implemented in the fourth
quarter of 2006 and a reduction in anticipated performance bonus payments. Year to year decreases
also occurred in advertising expenses. This decrease was $83,000 when comparing the first six
months of 2007 to 2006. Offsetting these decreases were increases in occupancy expenses, loan and
collection expenses, and other operating expenses, in particular stationery and supplies along with
legal fees. Comparing the second quarter or 2007 to 2006, non-interest expenses had a modest
decrease of 2% or $115,000. The largest decrease was in salary and benefit costs as described
below.
Salary and benefit costs, the Corporations largest non-interest expense category, were $6,440,000
in the first six months of 2007, compared with $6,641,000, or a decrease of 3.0%, for the same time
period in 2006. Decreased costs were a result of staffing changes that had been implemented in the
fourth quarter of 2006, changes to incentive payment plans and conscious management of overtime
salaries. Salary and benefit costs also decreased when comparing the second quarter of 2007 to
2006. The decrease was $120,000 or 4%. This was also a result of staffing changes that had been
implemented in the fourth quarter of 2006.
Occupancy expenses, at $1,013,000, increased in the six months ended June 30, 2007 compared to the
same period in 2006 by $70,000 or 7.4%. The increases were attributable to the opening or purchase
of two Bank affiliate branches. These expenses were partially offset by decreases in storage
space rentals. Occupancy expenses when comparing the second quarter of 2007 to 2006 had no change.
During the six months ended June 30, 2007, furniture and equipment expenses were $1,059,000
compared to $1,059,000 for the same period in 2006. The flat expense from year to year was due to a
decrease in leasehold improvement expenses as our leased properties near their contract maturities,
which was offset by increases in depreciation expense and rental expenses in conjunction with the
opening of two new facilities within the Fentura Family. The second quarter of 2007, when compared
to the second quarter of 2006 indicates a decrease of $17,000 or 3%. This was due to the
completion of depreciable lives on assets at some of the leased facilities.
Loan and collection expenses, at $176,000, were up $21,000 or 13.5% during the six months ended
June 30, 2007 compared to the same time period in 2006. The increase was primarily attributable to
an increase in other loan expense relating to other real estate and to loan collection and
repossession expenses. The rise in these expenses is a result of the unfavorable changing economy
in Michigan. We anticipate these expenses to be above desired levels until the economic situation
begins to become more
17
favorable. Comparing second quarter 2007 to 2006 indicates a minor increase of 0.7% in loan and
collection expenses.
Advertising expenses of $271,000 in the six months ended June 30, 2007 decreased 23.4% compared
with $354,000 for the same period in 2006. The decrease was primarily due to reduced spending in
media and promotional expenses. Some of the decreases were offset by increases in donation and
sponsorship activity. Advertising expenses decreased $41,000 or 20.34% when comparing the second
quarter of 2007 to 2006. The decrease was in all areas of advertising expenses.
Other operating expenses were $2,135,000 in the six months ended June 30, 2007 compared to
$2,125,000 in the same time period in 2006, a modest increase of $10,000 or 0.5%. Reduced expenses
of director fees, insurance premiums, publication expenses, interchange expenses, other
losses/expenses and correspondent bank charges were partially offset by increases in other
categories. Expenses that had notable increases were conferences and education, NSF expenses and
other losses. Other operating expenses had a decrease of $80,000 or 17.6% when comparing the
second quarter of 2007 to 2006. The largest decreases were in business development expenses, other
losses and miscellaneous other operating expenses.
Financial Condition
Proper management of the volume and composition of the Corporations earning assets and funding
sources is essential for ensuring strong and consistent earnings performance, maintaining adequate
liquidity and limiting exposure to risks caused by changing market conditions. The Corporations
securities portfolio is structured to provide a source of liquidity through maturities and to
generate an income stream with relatively low levels of principal risk. The Corporation does not
engage in securities trading. Loans comprise the largest component of earning assets and are the
Corporations highest yielding assets. Customer deposits are the primary source of funding for
earning assets while short-term debt and other sources of funds could be further utilized if market
conditions and liquidity needs change.
The Corporations total assets were $619 million at June 30, 2007 compared to total assets of $622
million at December 31, 2006. The investment portfolio comprised 16.1% of total assets at June 30,
2007 compared to 16.9% at December 31, 2006. Investments decreased $5.0 million dollars during the
first six months of 2007 due to pay downs and maturities of securities in the portfolio. Loans
comprised 74.0% of total assets at June 30, 2007 compared to 72.4% at December 31, 2006. Loans grew
$7.1 million during the first six months of 2007. Commercial loans grew $9.0 million, while
consumer loans decreased $3.7 million and mortgage loans decreased $185,000. The ratio of
non-interest bearing deposits to total deposits was 15.3% at June 30, 2007 and 14.2% at December
31, 2006. Interest bearing deposit liabilities totaled $451.0 million at June 30, 2007 compared to
$453.7 million at December 31, 2006. Total deposits increased $4.1 million with non-interest
bearing demand deposits increasing $6,720,000 and interest bearing deposits decreasing $2,657,000.
Short-term borrowings decreased $426,000 due to the increase in deposits, comparing the two
periods. FHLB advance balances decreased $22,000 comparing the two periods as a result of a
scheduled payment that was made in May. Repurchase agreement balances decreased $5.0 million due
to the maturity of a portion of the instrument. Repurchase agreements are instruments with deposit
type characteristics, which are secured by government securities. The repurchase agreements were
leveraged against securities to increase net interest income.
Bank premises and equipment increased $2,529,000 to $19.4 million at June 30, 2007 compared to
$16.9 million at December 31, 2006. The increase was due to the completion of construction and the
opening of the branch at one of the bank subsidiaries and the purchase of a building at another
bank subsidiary.
18
Non-Performing Assets
Non-performing assets are assets that have more than a normal risk of loss and include loans on
which interest accruals have ceased, loans that have been renegotiated, and real estate acquired
through foreclosure. Past due loans are loans which are delinquent 90 days or more, but have not
been placed on non-accrual status are also included in this category. Table 5 reflects the levels
of these assets at June 30, 2007 and December 31, 2006.
Non-performing assets decreased from December 31, 2006 to June 30, 2007. This was due to a decrease
in loans past due 90 or more days and still accruing by $2.3 million. Non-accrual loans and
renegotiated loans had a slight up-tick during the first six months. REO-in-Redemption increased
by $1,701,000, the balance is comprised of six commercial properties and four residential
properties for a total of $2,019,000 at June 30, 2007. Marketability of these properties is
dependent on the real estate market. Renegotiated loans decreased $3,000 from December 31, 2006 to
a total of $434,000 at June 30, 2007, as payments were made. Management has taken actions to
acknowledge the weak Michigan economic conditions into the ALLL. Proactive review of individual
loans, in certain commercial loan categories has resulted in the downgrading of several loans and
an increase of loan loss provision is a reflection of this review process.
The level and composition of non-performing assets are affected by economic conditions in the
Corporations local markets. Non-performing assets, charge-offs, and provisions for loan losses
tend to decline in a strong economy and increase in a weak economy, potentially impacting the
Corporations operating results. In addition to non-performing loans, management carefully monitors
other credits that are current in terms of principal and interest payments but, in managements
opinion, may deteriorate in quality if economic conditions change.
Table 5 Non-Performing Assets and Past Due Loans
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
December 31, |
|
|
2007 |
|
2006 |
|
|
|
Non-Performing Loans: |
|
|
|
|
|
|
|
|
Loans Past Due 90 Days or More & Still
Accruing |
|
$ |
51 |
|
|
$ |
2,311 |
|
Non-Accrual Loans |
|
|
2,576 |
|
|
|
2,354 |
|
Renegotiated Loans |
|
|
434 |
|
|
|
437 |
|
|
|
|
Total Non-Performing Loans |
|
|
3,061 |
|
|
|
5,102 |
|
|
|
|
Other Non-Performing Assets: |
|
|
|
|
|
|
|
|
Other Real Estate |
|
|
1,066 |
|
|
|
1,145 |
|
REO in Redemption |
|
|
2,019 |
|
|
|
318 |
|
Other Non-Performing Assets |
|
|
166 |
|
|
|
155 |
|
|
|
|
Total Other Non-Performing Assets |
|
|
3,251 |
|
|
|
1,618 |
|
|
|
|
Total Non-Performing Assets |
|
$ |
6,312 |
|
|
$ |
6,720 |
|
|
|
|
Non-Performing Loans as a % of
Total Loans |
|
|
0.66 |
% |
|
|
1.13 |
% |
Allowance for Loan Losses as a % of
Non-Performing Loans |
|
|
234.37 |
% |
|
|
131.16 |
% |
Accruing Loans Past Due 90 Days or
More to Total Loans |
|
|
0.01 |
% |
|
|
0.51 |
% |
Non-performing Assets as a % of
Total Assets |
|
|
1.01 |
% |
|
|
1.08 |
% |
19
Liquidity and Interest Rate Risk Management
Asset/Liability management is designed to assure liquidity and reduce interest rate risks. The goal
in managing interest rate risk is to maintain a strong and relatively stable net interest margin.
It is the responsibility of the Asset/Liability Management Committee (ALCO) to set policy
guidelines and to establish short-term and long-term strategies with respect to interest rate
exposure and liquidity. The ALCO, which is comprised of key members of management, meets regularly
to review financial performance and soundness, including interest rate risk and liquidity exposure
in relation to present and prospective markets, business conditions, and product lines.
Accordingly, the committee adopts funding and balance sheet management strategies that are intended
to maintain earnings, liquidity, and growth rates consistent with policy and prudent business
standards.
Liquidity maintenance together with a solid capital base and strong earnings performance are key
objectives of the Corporation. The Corporations liquidity is derived from a strong deposit base
comprised of individual and business deposits. Deposit accounts of customers in the mature market
represent a substantial portion of deposits of individuals. The Banks deposit base plus other
funding sources (federal funds purchased, short-term borrowings, FHLB advances, repurchase
agreements, other liabilities and shareholders equity) provided primarily all funding needs in the
first six months of 2007. While these sources of funds are expected to continue to be available to
provide funds in the future, the mix and availability of funds will depend upon future economic
conditions. The Corporation does not foresee any difficulty in meeting its funding requirements.
Primary liquidity is provided through short-term investments or borrowings (including federal funds
sold and purchased) while the securities portfolio provides secondary liquidity. The securities
portfolio has decreased $5.3 million since December 31, 2006 due to the calls and maturities of
securities, pay downs of Mortgage Backed Securities (MBS) and the unexpected pay off of one
municipal investment. The Corporation has decided to invest the excess funds, from the call of
these securities, in the securities and loan portfolios to increase yield and income versus keeping
the excess funds in federal funds sold at a lower yield. The Corporation regularly monitors
liquidity to ensure adequate cash flows to cover unanticipated reductions in the availability of
funding sources.
Interest rate risk is managed by controlling and limiting the level of earnings volatility arising
from rate movements. The Corporation regularly performs reviews and analysis of those factors
impacting interest rate risk. Factors include maturity and re-pricing frequency of balance sheet
components, impact of rate changes on interest margin and prepayment speeds, market value impacts
of rate changes, and other issues. Both actual and projected performance are reviewed, analyzed,
and compared to policy and objectives to assure present and future financial viability.
The Corporation had cash flows from financing activities resulting primarily from the decrease of
borrowings and increase of demand and savings deposits. In the first six months of 2007, these
borrowings decreased $5,426,000 while these deposits increased $4,063,000. Cash used by investing
activities was $5,976,000 in first six months of 2007 compared to cash used of $17,347,000 in first
six months of 2006. The change in investing activities was due to the increase in the origination
of loans in the first six months of 2007 compared to the first six months of 2006. Proceeds from
maturities and calls of securities, were nearly offset by acquisition of premises and equipment in
the subsidiary banks, during the first six months of 2007.
Capital Management
Total shareholders equity increased 2.0% to $52,327,000 at June 30, 2007 compared with $51,318,000
at December 31, 2006. The Corporations equity to asset ratio was 8.5% at June 30, 2007 and 8.2% at
20
December 31, 2006. The increase in the amount of capital resulted primarily from net income,
partially offset by dividends declared.
As indicated on the balance sheet at December 31, 2006, the Corporation had an accumulated other
comprehensive loss of $958,000 compared to accumulated other comprehensive loss at June 30, 2007 of
$1,038,000. The increase in the loss position is attributable to the fluctuation of the market
price of securities held in the available for sale portfolio.
Regulatory Capital Requirements
Bank holding companies and their bank subsidiaries are required by banking industry regulators to
maintain certain levels of capital. These are expressed in the form of certain ratios. These ratios
are based on the degree of credit risk in the Corporations assets. All assets and off-balance
sheet items such as outstanding loan commitments are assigned risk factors to create an overall
risk-weighted asset total. Capital is separated into two levels, Tier I capital (essentially total
common shareholders equity plus qualifying cumulative preferred securities (limited to 33% of
common equity), less goodwill) and Tier II capital (essentially the allowance for loan losses
limited to 1.25% of gross risk-weighted assets). Capital levels are then measured as a percentage
of total risk weighted assets. The regulatory minimum for Tier I capital to risk weighted assets is
4% and the minimum for Total capital (Tier I plus Tier II) to risk weighted assets is 8%. The Tier
I leverage ratio measures Tier I capital to average assets and must be a minimum of 3%. As
reflected in Table 6, at June 30, 2007 and at December 31, 2006, the Corporation was well in excess
of the minimum capital and leverage requirements necessary to be considered a well capitalized
banking company.
The FDIC has adopted a risk-based insurance premium system based in part on a banks capital
adequacy. Under this system, a depository institution is classified as well capitalized, adequately
capitalized, or undercapitalized according to its regulatory capital levels. Subsequently, a
financial institutions premium levels are based on these classifications and its regulatory
supervisory rating (the higher the classification the lower the premium). It is the Corporations
goal to maintain capital levels sufficient to retain a designation of well capitalized.
Table 6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Ratios |
|
|
|
|
|
|
Fentura Financial, Inc. |
|
|
Regulatory Minimum |
|
June 30, |
|
December 31, |
|
June 30, |
|
|
For Well Capitalized |
|
2007 |
|
2006 |
|
2006 |
Total Capital to risk
Weighted assets |
|
|
10 |
% |
|
|
12.60 |
% |
|
|
12.50 |
% |
|
|
11.88 |
% |
Tier 1 Capital to risk
Weighted assets |
|
|
6 |
% |
|
|
11.37 |
% |
|
|
11.30 |
% |
|
|
10.63 |
% |
Tier 1 Capital to average
Assets |
|
|
5 |
% |
|
|
9.60 |
% |
|
|
8.60 |
% |
|
|
8.22 |
% |
Off Balance Sheet Arrangements
At June 30, 2007, the Banks had outstanding standby letters of credit of $5.5 million and unfunded
loan commitments outstanding of $104.4 million. Because these commitments generally have fixed
expiration dates and many will expire without being drawn upon, the total commitment level does not
necessarily represent future cash requirements. If needed to fund these outstanding commitments,
the Banks have the ability to fund these commitments.
21
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK
The information concerning quantitative and qualitative disclosures about market risk contained on
page 54 in the Corporations Annual Report on Form 10-K for the year ended December 31, 2006, is
incorporated herein by reference.
Fentura Financial, Inc. faces market risk to the extent that both earnings and the fair value of
its financial instruments are affected by changes in interest rates. The Corporation manages this
risk with static GAP analysis and has begun simulation modeling. For the first six months of 2007,
the results of these measurement techniques were within the Corporations policy guidelines. The
Corporation does not believe that there has been a material change in the nature of the
Corporations primary market risk exposures, including the categories of market risk to which the
Corporation is exposed and the particular markets that present the primary risk of loss to the
Corporation, or in how those exposures have been managed in 2007 compared to 2006.
The Corporations market risk exposure is mainly comprised of its vulnerability to interest rate
risk. Prevailing interest rates and interest rate relationships in the future will be primarily
determined by market factors, which are outside of the Corporations control. All information
provided in this section consists of forward-looking statements. Reference is made to the section
captioned Forward Looking Statements in this quarterly report for a discussion of the limitations
on the Corporations responsibility for such statements.
Interest Rate Sensitivity Management
Interest rate sensitivity management seeks to maximize net interest income as a result of changing
interest rates, within prudent ranges of risk. The Corporation attempts to accomplish this
objective by structuring the balance sheet so that re-pricing opportunities exist for both assets
and liabilities in roughly equivalent amounts at approximately the same time intervals. Imbalances
in these re-pricing opportunities at any point in time constitute a banks interest rate
sensitivity. The Corporation currently does not utilize derivatives in managing interest rate risk.
An indicator of the interest rate sensitivity structure of a financial institutions balance sheet
is the difference between rate sensitive assets and rate sensitive liabilities, and is referred to
as GAP. Table 7 sets forth the distribution of re-pricing of the Corporations earning assets and
interest bearing liabilities as of June 30, 2007, the interest rate sensitivity GAP, as defined
above, the cumulative interest rate sensitivity GAP, the interest rate sensitivity GAP ratio (i.e.
interest rate sensitive assets divided by interest rate sensitive liabilities) and the cumulative
sensitivity GAP ratio. The table also sets forth the time periods in which earning assets and
liabilities will mature or may re-price in accordance with their contractual terms.
22
Table
7 GAP Analysis June 30, 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Within |
|
Three |
|
One to |
|
After |
|
|
|
|
Three |
|
Months to |
|
Five |
|
Five |
|
|
(000s omitted) |
|
Months |
|
One Year |
|
Years |
|
Years |
|
Total |
|
|
|
Earning Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal Funds Sold |
|
$ |
4,250 |
|
|
$ |
0 |
|
|
$ |
0 |
|
|
$ |
0 |
|
|
$ |
4,250 |
|
Securities |
|
|
25,607 |
|
|
|
9,776 |
|
|
|
48,327 |
|
|
|
14,040 |
|
|
|
97,750 |
|
Loans |
|
|
59,824 |
|
|
|
99,800 |
|
|
|
235,186 |
|
|
|
63,260 |
|
|
|
458,070 |
|
Loans Held for Sale |
|
|
1,066 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
1,066 |
|
FHLB Stock |
|
|
2,032 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
2,032 |
|
|
|
|
Total Earning Assets |
|
$ |
92,779 |
|
|
$ |
109,576 |
|
|
$ |
283,513 |
|
|
$ |
77,300 |
|
|
$ |
563,168 |
|
|
|
|
Interest Bearing Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Bearing Demand Deposits |
|
$ |
99,827 |
|
|
$ |
0 |
|
|
$ |
0 |
|
|
$ |
0 |
|
|
$ |
99,827 |
|
Savings Deposits |
|
$ |
86,205 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
86,205 |
|
Time Deposits Less than $100,000 |
|
|
27,729 |
|
|
|
67,050 |
|
|
|
29,917 |
|
|
|
199 |
|
|
|
124,895 |
|
Time Deposits Greater than $100,000 |
|
|
37,039 |
|
|
|
46,381 |
|
|
|
56,665 |
|
|
|
0 |
|
|
|
140,085 |
|
Short term borrowings |
|
|
1,074 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
1,074 |
|
Other Borrowings |
|
|
0 |
|
|
|
5,000 |
|
|
|
5,140 |
|
|
|
890 |
|
|
|
11,030 |
|
Repurchase agreements |
|
|
0 |
|
|
|
5,000 |
|
|
|
0 |
|
|
|
0 |
|
|
|
5,000 |
|
Subordinated debentures |
|
|
0 |
|
|
|
0 |
|
|
|
14,000 |
|
|
|
0 |
|
|
|
14,000 |
|
|
|
|
Total Interest Bearing Liabilities |
|
$ |
251,874 |
|
|
$ |
123,431 |
|
|
$ |
105,722 |
|
|
$ |
1,089 |
|
|
$ |
482,116 |
|
|
|
|
Interest Rate Sensitivity GAP |
|
|
($159,095 |
) |
|
|
($13,855 |
) |
|
$ |
177,791 |
|
|
$ |
76,211 |
|
|
$ |
81,052 |
|
Cumulative Interest Rate
Sensitivity GAP |
|
|
($159,095 |
) |
|
|
($172,950 |
) |
|
$ |
4,841 |
|
|
$ |
81,052 |
|
|
|
|
|
Interest Rate Sensitivity GAP |
|
|
(0.37 |
) |
|
|
(0.89 |
) |
|
|
2.68 |
|
|
|
71.00 |
|
|
|
|
|
Cumulative Interest Rate
Sensitivity GAP Ratio |
|
|
(0.37 |
) |
|
|
(0.54 |
) |
|
|
1.01 |
|
|
|
1.17 |
|
|
|
|
|
As indicated in Table 7, the short-term (one year and less) cumulative interest rate
sensitivity gap is negative. Accordingly, if market interest rates continue to increase, this
negative gap position could have a short-term negative impact on interest margin. Conversely, if
market rates decline this should theoretically have a short-term positive impact. However, gap
analysis is limited and may not provide an accurate indication of the impact of general interest
rate movements on the net interest margin since the re-pricing of various categories of assets and
liabilities is subject to the Corporations needs, competitive pressures, and the needs of the
Corporations customers. In addition, various assets and liabilities indicated as re-pricing within
the same period may in fact re-price at different times within such period and at different rate
volumes. These limitations are evident when considering the Corporations Gap position at June 30,
2007 and the change in net interest margin for the six months ended June 30, 2007 compared to the
same time period in 2006. At June 30, 2007, the Corporation was negatively gapped through one year
and since that time interest rates have stayed steady. Further, net interest margin decreased when
the first six months of 2007 is compared to the same period in 2006. This occurred because certain
deposit categories, specifically interest bearing demand, savings deposits and new certificates of
deposits, re-priced at the same time but not at the same level as the asset portfolios resulting in
a decrease in net interest margin. In addition to GAP analysis, the Corporation, as part of
managing
23
interest rate risk, also performs simulation modeling, which measures the impact of upward and
downward movements of interest rates on interest margin and the market value of equity. Assuming
continued success at achieving repricing of loans to higher rates at a faster pace than repricing
of deposits, simulation modeling indicates that an upward movement of interest rates could have a
positive impact on net interest income. Because management believes that it should be able to
continue these repricing relationships, it anticipates improved performance in net interest margin
as a result of a rising interest rate environment.
Forward Looking Statements
This report includes forward-looking statements as that term is used in the securities laws. All
statements regarding our expected financial position, business and strategies are forward-looking
statements. In addition, the words anticipates, believes, estimates, seeks, expects,
plans, intends, and similar expressions, as they relate to us or our management, are intended
to identify forward-looking statements. The presentation and discussion of the provision and
allowance for loan losses and statements concerning future profitability or future growth or
increases, are examples of inherently forward looking statements in that they involve judgments and
statements of belief as to the outcome of future events. Our ability to predict results or the
actual effect of future plans or strategies is inherently uncertain. Factors which could have a
material adverse affect on our operations and our future prospects include, but are not limited to,
changes in: interest rates, general economic conditions, legislative/regulatory changes, monetary
and fiscal policies of the U.S. Government, including policies of the U.S. Treasury and the Federal
Reserve Board, the quality or composition of the loan or investment portfolios, demand for loan
products, deposit flows, competition, demand for financial services in our market area and
accounting principles, policies and guidelines. 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 us and our business, including additional factors that
could materially affect our financial results, is included in our other filings with the Securities
and Exchange Commission.
ITEM 4: CONTROLS AND PROCEDURES
(a) |
|
Evaluation of Disclosure Controls and Procedures. The Corporations Chief Executive
Officer and Chief Financial Officer, after evaluating the effectiveness of the Corporations
disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e))
as of the end of the period covered by this Form 10-Q Quarterly Report, have concluded that
the Corporations disclosure controls and procedures were adequate and effective to ensure
that material information relating to the Corporation would be made known to them by others
within the Corporation, particularly during the period in which this Form 10-Q was being
prepared. |
(b) |
|
Changes in Internal Controls. During the period covered by this report, there have
been no changes in the Corporations internal control over financial reporting that have
materially affected or are reasonably likely to materially affect the Corporations internal
control over financial reporting. |
24
PART II OTHER INFORMATION
|
|
|
Item 1. |
|
Legal Proceedings. None |
|
|
|
Item 1A. |
|
Risk Factors There have been no material changes in the risk factors applicable to the Corporation from
those disclosed in its Annual Report on Form 10-K for the year ended December 31, 2006. |
|
|
|
Item 2. |
|
Unregistered Sales of Equity Securities and Use of
Proceeds. None |
|
|
|
Item 3. |
|
Defaults Upon Senior Securities. None |
|
|
|
Item 4. |
|
Submission of Matters to a Vote of Securities Holders.
The registrants annual meeting was held April 24,
2007. Three directors were elected at the meeting, each to a three year term. The vote was as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VOTE |
|
Director Nominee |
|
Term Expires |
|
|
For |
|
|
Withheld |
|
J. David Karr |
|
|
2010 |
|
|
|
1,716,292 |
|
|
|
61,356 |
|
Thomas P. McKenney |
|
|
2010 |
|
|
|
1,755,724 |
|
|
|
21,924 |
|
Brian P. Petty |
|
|
2010 |
|
|
|
1,754,179 |
|
|
|
23,469 |
|
The following directors were not up for re-election and, consequently, their terms
continue after the annual meeting: Forrest A. Shook, Donald L. Grill, Kenneth R.
Elston, Thomas L. Miller, Ian W. Schonsheck.
|
|
|
Item 5. |
|
Other Information. None |
|
31.1 |
|
Certificate of the President and Chief Executive Officer of
Fentura Financial, Inc. pursuant to 15 U.S.C. Section 7241, as adopted pursuant
to Section 302 of the Sarbanes-Oxley Act of 2002. |
|
|
31.2 |
|
Certificate of the Chief Financial Officer of Fentura
Financial, Inc. pursuant to 15 U.S.C. Section 7241, as adopted pursuant to
Section 302 of the Sarbanes-Oxley Act of 2002. |
|
|
32.1 |
|
Certificate of the Chief Executive Officer of Fentura
Financial, Inc. pursuant to 18 U.S.C. Section 1350, as adopted pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002. |
|
|
32.2 |
|
Certificate of the Chief Financial Officer of Fentura
Financial, Inc. pursuant to 18 U.S.C. Section 1350, as adopted pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002. |
25
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.
|
|
|
|
|
|
|
Fentura Financial Inc. |
|
|
|
|
|
|
|
Dated: August 10, 2007
|
|
/s/Donald L. Grill |
|
|
|
|
|
|
|
|
|
Donald L. Grill
President & CEO |
|
|
|
|
|
|
|
Dated: August 10, 2007
|
|
/s/Douglas J. Kelley |
|
|
|
|
|
|
|
|
|
Douglas J. Kelley
Chief Financial Officer |
|
|
26
EXHIBIT INDEX
|
|
|
Exhibit |
|
Description |
|
31.1
|
|
Certificate of the President and Chief Executive Officer of Fentura Financial, Inc. pursuant
to 15 U.S.C. Section 7241, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
2002. |
|
|
|
31.2
|
|
Certificate of the Chief Financial Officer of Fentura Financial, Inc. pursuant to 15 U.S.C.
Section 7241, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
|
|
|
32.1
|
|
Certificate of the Chief Executive Officer of Fentura Financial, Inc. pursuant to 18 U.S.C.
Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
|
|
|
32.2
|
|
Certificate of the Chief Financial Officer of Fentura Financial, Inc. pursuant to 18 U.S.C.
Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
27