e10vq
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 March 31, 2010
Commission file number 0-7818
INDEPENDENT BANK CORPORATION
(Exact name of registrant as specified in its charter)
|
|
|
Michigan
|
|
38-2032782 |
|
|
|
(State or jurisdiction of
Incorporation or Organization)
|
|
(I.R.S. Employer Identification
Number) |
230 West Main Street, P.O. Box 491, Ionia, Michigan 48846
(Address of principal executive offices)
(Registrants telephone number, including area code)
Former name, address and fiscal year, if changed since last report.
Indicate by check mark whether the registrant (1) has filed all documents and reports required
to be filed by Sections 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12
months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days. YES þ NO o
Indicate by check mark whether the registrant has submitted electronically and posted on its
corporate Web site, if any, every Interactive Data File required to be submitted and posted
pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months
(or for such shorter period that the registrant was required to submit and post such files)
YES o NO o
Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer,
non-accelerated filer or smaller reporting company.
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
Indicate the number of shares outstanding of each of the issuers classes of common stock, as
of the latest practicable date.
|
|
|
Common stock, no par value
|
|
24,032,177 |
|
|
|
Class
|
|
Outstanding at May 7, 2010 |
INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
INDEX
Any statements in this document that are not historical facts are forward-looking statements
as defined in the Private Securities Litigation Reform Act of 1995. Words such as expect,
believe, intend, estimate, project, may and similar expressions are intended to identify
forward-looking statements. These forward-looking statements are predicated on managements beliefs
and assumptions based on information known to Independent Bank Corporations management as of the
date of this document and do not purport to speak as of any other date. Forward-looking statements
include descriptions of plans and objectives of Independent Bank Corporations management for
future operations, products or services, and forecasts of the Companys revenue, earnings or other
measures of economic performance, including statements of profitability, business segments and
subsidiaries, and estimates of credit quality trends. Such statements reflect the view of
Independent Bank Corporations management as of this date with respect to future events and are not
guarantees of future performance; involve assumptions and are subject to substantial risks and
uncertainties, such as the changes in Independent Bank Corporations plans, objectives,
expectations and intentions. Should one or more of these risks materialize or should underlying
beliefs or assumptions prove incorrect, the Companys actual results could differ materially
from those discussed. Factors that could cause or contribute to such differences include the
ability of Independent Bank Corporation to meet the objectives of its capital restoration plan, the
ability of Independent Bank to remain well-capitalized under federal regulatory standards, the pace
of economic recovery within Michigan and beyond, changes in interest rates, changes in the
accounting treatment of any particular item, the results of regulatory examinations, changes in
industries where the Company has a concentration of loans, changes in the level of fee income,
changes in general economic conditions and related credit and market conditions, and the impact of
regulatory responses to any of the foregoing. Forward-looking statements speak only as of the date
they are made. Independent Bank Corporation does not undertake to update forward-looking statements
to reflect facts, circumstances, assumptions or events that occur after the date the
forward-looking statements are made. For any forward-looking statements made in this document,
Independent Bank Corporation claims the protection of the safe harbor for forward-looking
statements contained in the Private Securities Litigation Reform Act of 1995.
Part I
Item 1.
INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Condensed Consolidated Statements of Financial Condition
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(unaudited) |
|
|
|
(in thousands) |
|
Assets |
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
46,939 |
|
|
$ |
65,214 |
|
Interest bearing deposits |
|
|
323,495 |
|
|
|
223,522 |
|
|
|
|
|
|
|
|
Cash and Cash Equivalents |
|
|
370,434 |
|
|
|
288,736 |
|
Trading securities |
|
|
49 |
|
|
|
54 |
|
Securities available for sale |
|
|
149,858 |
|
|
|
164,151 |
|
Federal Home Loan Bank and Federal Reserve Bank stock, at cost |
|
|
27,854 |
|
|
|
27,854 |
|
Loans held for sale, carried at fair value |
|
|
30,531 |
|
|
|
34,234 |
|
Loans |
|
|
|
|
|
|
|
|
Commercial |
|
|
799,673 |
|
|
|
840,367 |
|
Mortgage |
|
|
728,705 |
|
|
|
749,298 |
|
Installment |
|
|
286,501 |
|
|
|
303,366 |
|
Finance receivables |
|
|
340,719 |
|
|
|
406,341 |
|
|
|
|
|
|
|
|
Total Loans |
|
|
2,155,598 |
|
|
|
2,299,372 |
|
Allowance for loan losses |
|
|
(76,132 |
) |
|
|
(81,717 |
) |
|
|
|
|
|
|
|
Net Loans |
|
|
2,079,466 |
|
|
|
2,217,655 |
|
Other real estate and repossessed assets |
|
|
40,284 |
|
|
|
31,534 |
|
Property and equipment, net |
|
|
71,910 |
|
|
|
72,616 |
|
Bank owned life insurance |
|
|
46,982 |
|
|
|
46,514 |
|
Other intangibles |
|
|
9,938 |
|
|
|
10,260 |
|
Capitalized mortgage loan servicing rights |
|
|
15,435 |
|
|
|
15,273 |
|
Prepaid FDIC deposit insurance assessment |
|
|
20,352 |
|
|
|
22,047 |
|
Accrued income and other assets |
|
|
37,677 |
|
|
|
34,436 |
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
2,900,770 |
|
|
$ |
2,965,364 |
|
|
|
|
|
|
|
|
Liabilities and Shareholders Equity |
|
|
|
|
|
|
|
|
Deposits |
|
|
|
|
|
|
|
|
Non-interest bearing |
|
$ |
331,217 |
|
|
$ |
334,608 |
|
Savings and NOW |
|
|
1,092,273 |
|
|
|
1,059,840 |
|
Retail time |
|
|
551,000 |
|
|
|
542,170 |
|
Brokered time |
|
|
523,052 |
|
|
|
629,150 |
|
|
|
|
|
|
|
|
Total Deposits |
|
|
2,497,542 |
|
|
|
2,565,768 |
|
Other borrowings |
|
|
157,524 |
|
|
|
131,182 |
|
Subordinated debentures |
|
|
92,888 |
|
|
|
92,888 |
|
Financed premiums payable |
|
|
14,387 |
|
|
|
21,309 |
|
Accrued expenses and other liabilities |
|
|
41,218 |
|
|
|
44,356 |
|
|
|
|
|
|
|
|
Total Liabilities |
|
|
2,803,559 |
|
|
|
2,855,503 |
|
|
|
|
|
|
|
|
Shareholders Equity |
|
|
|
|
|
|
|
|
Preferred stock, Series A, no par value, $1,000 liquidation preference
per share200,000 shares authorized; 72,000 shares issued and
outstanding at March 31, 2010 and December 31, 2009 |
|
|
69,334 |
|
|
|
69,157 |
|
Common stock, $1.00 par valueauthorized: 500,000,000 shares at
March 31, 2010 and 60,000,000 shares at December 31, 2009; issued
and outstanding: 24,032,177 shares at March 31, 2010 and
24,028,505 shares at December 31, 2009 |
|
|
23,884 |
|
|
|
23,863 |
|
Capital surplus |
|
|
201,754 |
|
|
|
201,618 |
|
Accumulated deficit |
|
|
(184,012 |
) |
|
|
(169,098 |
) |
Accumulated other comprehensive loss |
|
|
(13,749 |
) |
|
|
(15,679 |
) |
|
|
|
|
|
|
|
Total Shareholders Equity |
|
|
97,211 |
|
|
|
109,861 |
|
|
|
|
|
|
|
|
Total Liabilities and Shareholders Equity |
|
$ |
2,900,770 |
|
|
$ |
2,965,364 |
|
|
|
|
|
|
|
|
See notes to interim condensed consolidated financial statements (unaudited)
2
INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Condensed Consolidated Statements of Operations
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
March 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(unaudited) |
|
|
|
(in thousands, except
per share data) |
|
Interest Income |
|
|
|
|
|
|
|
|
Interest and fees on loans |
|
$ |
39,027 |
|
|
$ |
44,401 |
|
Interest on securities |
|
|
|
|
|
|
|
|
Taxable |
|
|
1,160 |
|
|
|
1,733 |
|
Tax-exempt |
|
|
685 |
|
|
|
1,107 |
|
Other investments |
|
|
372 |
|
|
|
324 |
|
|
|
|
|
|
|
|
Total Interest Income |
|
|
41,244 |
|
|
|
47,565 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense |
|
|
|
|
|
|
|
|
Deposits |
|
|
8,219 |
|
|
|
8,548 |
|
Other borrowings |
|
|
2,994 |
|
|
|
4,670 |
|
|
|
|
|
|
|
|
Total Interest Expense |
|
|
11,213 |
|
|
|
13,218 |
|
|
|
|
|
|
|
|
Net Interest Income |
|
|
30,031 |
|
|
|
34,347 |
|
Provision for loan losses |
|
|
17,070 |
|
|
|
30,038 |
|
|
|
|
|
|
|
|
Net Interest Income After Provision for Loan Losses |
|
|
12,961 |
|
|
|
4,309 |
|
|
|
|
|
|
|
|
Non-interest Income |
|
|
|
|
|
|
|
|
Service charges on deposit accounts |
|
|
5,275 |
|
|
|
5,507 |
|
Net gains (losses) on assets |
|
|
|
|
|
|
|
|
Mortgage loans |
|
|
1,843 |
|
|
|
3,281 |
|
Securities |
|
|
265 |
|
|
|
(564 |
) |
Other than temporary loss on securities available for sale |
|
|
|
|
|
|
|
|
Total impairment loss |
|
|
(118 |
) |
|
|
(17 |
) |
Loss recognized in other comprehensive loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net impairment loss recognized in earnings |
|
|
(118 |
) |
|
|
(17 |
) |
VISA check card interchange income |
|
|
1,572 |
|
|
|
1,415 |
|
Mortgage loan servicing |
|
|
432 |
|
|
|
(842 |
) |
Title insurance fees |
|
|
494 |
|
|
|
609 |
|
Other income |
|
|
2,254 |
|
|
|
2,189 |
|
|
|
|
|
|
|
|
Total Non-interest Income |
|
|
12,017 |
|
|
|
11,578 |
|
|
|
|
|
|
|
|
Non-interest Expense |
|
|
|
|
|
|
|
|
Compensation and employee benefits |
|
|
13,213 |
|
|
|
12,577 |
|
Loan and collection |
|
|
4,786 |
|
|
|
4,038 |
|
Vehicle service contract counterparty contingencies |
|
|
3,418 |
|
|
|
800 |
|
Occupancy, net |
|
|
2,909 |
|
|
|
3,048 |
|
Data processing |
|
|
2,105 |
|
|
|
2,096 |
|
Loss on other real estate and repossessed assets |
|
|
2,029 |
|
|
|
1,261 |
|
FDIC deposit insurance |
|
|
1,802 |
|
|
|
1,186 |
|
Furniture, fixtures and equipment |
|
|
1,719 |
|
|
|
1,849 |
|
Credit card and bank service fees |
|
|
1,675 |
|
|
|
1,464 |
|
Advertising |
|
|
779 |
|
|
|
1,442 |
|
Other expenses |
|
|
4,644 |
|
|
|
4,430 |
|
|
|
|
|
|
|
|
Total Non-interest Expense |
|
|
39,079 |
|
|
|
34,191 |
|
|
|
|
|
|
|
|
Loss Before Income Tax |
|
|
(14,101 |
) |
|
|
(18,304 |
) |
Income tax expense (benefit) |
|
|
(264 |
) |
|
|
293 |
|
|
|
|
|
|
|
|
Net Loss |
|
$ |
(13,837 |
) |
|
$ |
(18,597 |
) |
|
|
|
|
|
|
|
Preferred dividends and discount accretion |
|
|
1,077 |
|
|
|
1,075 |
|
|
|
|
|
|
|
|
Net Loss Applicable to Common Stock |
|
$ |
(14,914 |
) |
|
$ |
(19,672 |
) |
|
|
|
|
|
|
|
Comprehensive Loss |
|
$ |
(11,907 |
) |
|
$ |
(17,664 |
) |
|
|
|
|
|
|
|
Net Loss Per Common Share |
|
|
|
|
|
|
|
|
Basic |
|
$ |
(.62 |
) |
|
$ |
(.84 |
) |
Diluted |
|
|
(.62 |
) |
|
|
(.84 |
) |
Dividends Per Common Share |
|
|
|
|
|
|
|
|
Declared |
|
$ |
.00 |
|
|
$ |
.01 |
|
Paid |
|
|
.00 |
|
|
|
.01 |
|
See notes to interim condensed consolidated financial statements (unaudited)
3
INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
March 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(unaudited) |
|
|
|
(in thousands) |
|
Net Loss |
|
$ |
(13,837 |
) |
|
$ |
(18,597 |
) |
|
|
|
|
|
|
|
Adjustments to Reconcile Net Loss to Net Cash from (used in) Operating Activities |
|
|
|
|
|
|
|
|
Proceeds from sales of loans held for sale |
|
|
91,496 |
|
|
|
145,692 |
|
Disbursements for loans held for sale |
|
|
(85,950 |
) |
|
|
(148,900 |
) |
Provision for loan losses |
|
|
17,070 |
|
|
|
30,038 |
|
Depreciation, amortization of intangible assets and premiums and accretion of
discounts on securities and loans |
|
|
(9,321 |
) |
|
|
(8,809 |
) |
Net gains on sales of mortgage loans |
|
|
(1,843 |
) |
|
|
(3,281 |
) |
Net (gains) losses on securities |
|
|
(265 |
) |
|
|
564 |
|
Securities impairment recognized in earnings |
|
|
118 |
|
|
|
17 |
|
Net loss on
other real estate and repossessed assets |
|
|
2,029 |
|
|
|
1,261 |
|
Deferred loan fees |
|
|
329 |
|
|
|
(9 |
) |
Share based compensation |
|
|
157 |
|
|
|
170 |
|
(Increase)
decrease in accrued income and other assets |
|
|
(3,059 |
) |
|
|
5,386 |
|
Increase (decrease) in accrued expenses and other liabilities |
|
|
(3,916 |
) |
|
|
5,334 |
|
|
|
|
|
|
|
|
|
|
|
6,845 |
|
|
|
27,463 |
|
|
|
|
|
|
|
|
Net Cash from (used in) Operating Activities |
|
|
(6,992 |
) |
|
|
8,866 |
|
|
|
|
|
|
|
|
Cash Flow from (used in) Investing Activities |
|
|
|
|
|
|
|
|
Proceeds from the sale of securities available for sale |
|
|
25,415 |
|
|
|
6,434 |
|
Proceeds from the maturity of securities available for sale |
|
|
890 |
|
|
|
1,293 |
|
Principal payments received on securities available for sale |
|
|
6,006 |
|
|
|
6,610 |
|
Purchases of securities available for sale |
|
|
(15,188 |
) |
|
|
(11,386 |
) |
Portfolio loans originated, net of principal payments |
|
|
117,797 |
|
|
|
(14,537 |
) |
Proceeds from the sale of other real estate |
|
|
4,008 |
|
|
|
1,624 |
|
Capital expenditures |
|
|
(1,432 |
) |
|
|
(2,988 |
) |
|
|
|
|
|
|
|
Net Cash from (used in) Investing Activities |
|
|
137,496 |
|
|
|
(12,950 |
) |
|
|
|
|
|
|
|
Cash Flow from (used in) Financing Activities |
|
|
|
|
|
|
|
|
Net increase (decrease) in total deposits |
|
|
(68,226 |
) |
|
|
94,549 |
|
Net decrease in other borrowings and federal funds purchased |
|
|
(1,648 |
) |
|
|
(60,839 |
) |
Proceeds from Federal Home Loan Bank advances |
|
|
28,000 |
|
|
|
176,524 |
|
Payments of Federal Home Loan Bank advances |
|
|
(10 |
) |
|
|
(214,033 |
) |
Net increase (decrease) in financed premiums payable |
|
|
(6,922 |
) |
|
|
13,423 |
|
Dividends paid |
|
|
|
|
|
|
(861 |
) |
|
|
|
|
|
|
|
Net Cash from (used in) Financing Activities |
|
|
(48,806 |
) |
|
|
8,763 |
|
|
|
|
|
|
|
|
Net Increase in Cash and Cash Equivalents |
|
|
81,698 |
|
|
|
4,679 |
|
Cash and Cash Equivalents at Beginning of Period |
|
|
288,736 |
|
|
|
57,705 |
|
|
|
|
|
|
|
|
Cash and Cash Equivalents at End of Period |
|
$ |
370,434 |
|
|
$ |
62,384 |
|
|
|
|
|
|
|
|
Cash paid during the period for |
|
|
|
|
|
|
|
|
Interest |
|
$ |
9,892 |
|
|
$ |
14,169 |
|
Income taxes |
|
|
62 |
|
|
|
59 |
|
Transfer of loans to other real estate |
|
|
14,787 |
|
|
|
9,009 |
|
See notes to interim condensed consolidated financial statements (unaudited)
4
INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Condensed Consolidated Statements of Shareholders Equity
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
March 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(unaudited) |
|
|
|
(in thousands) |
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period |
|
$ |
109,861 |
|
|
$ |
194,877 |
|
Net loss |
|
|
(13,837 |
) |
|
|
(18,597 |
) |
Preferred dividends |
|
|
(900 |
) |
|
|
(900 |
) |
Cash dividends declared |
|
|
|
|
|
|
(240 |
) |
Issuance of common stock |
|
|
|
|
|
|
1,193 |
|
Share based compensation |
|
|
157 |
|
|
|
170 |
|
Net change in accumulated other comprehensive income, net of
related tax effect |
|
|
1,930 |
|
|
|
933 |
|
|
|
|
|
|
|
|
Balance at end of period |
|
$ |
97,211 |
|
|
$ |
177,436 |
|
|
|
|
|
|
|
|
See notes
to interim condensed consolidated financial statements (unaudited)
5
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
1. The interim condensed consolidated financial statements have been prepared pursuant to the
rules and regulations of the Securities and Exchange Commission. Certain information and note
disclosures normally included in annual financial statements prepared in accordance with generally
accepted accounting principles have been condensed or omitted pursuant to those rules and
regulations, although we believe that the disclosures made are adequate to make the information not
misleading. The unaudited condensed consolidated financial statements should be read in
conjunction with the audited consolidated financial statements and notes for the year ended
December 31, 2009 included in our annual report on Form 10-K.
In our opinion, the accompanying unaudited condensed consolidated financial statements contain all
the adjustments necessary to present fairly our consolidated financial condition as of March 31,
2010 and December 31, 2009, and the results of operations for the three-month periods ended March
31, 2010 and 2009. The results of operations for the three-month period ended March 31, 2010, are
not necessarily indicative of the results to be expected for the full year. Certain
reclassifications have been made in the prior period financial statements to conform to the current
period presentation. Our critical accounting policies include the assessment for other than
temporary impairment (OTTI) on investment securities, the determination of the allowance for
loan losses, the determination of vehicle service contract payment plan counterparty contingencies,
the valuation of derivative financial instruments, the valuation of originated mortgage loan
servicing rights and the valuation of deferred tax assets. Refer to our 2009 Annual Report on Form
10-K for a disclosure of our accounting policies.
2. In June 2009, the FASB issued FASB ASC Topic 860 Transfers and Servicing (formerly SFAS No.
166 Accounting for Transfers of Financial Assets an Amendment of FASB Statement No. 140). This
standard removes the concept of a qualifying special-purpose entity and limits the circumstances in
which a financial asset, or portion of a financial asset, should be derecognized when the
transferor has not transferred the entire financial asset to an entity that is not consolidated
with the transferor in the financial statements being presented and/or when the transferor has
continuing involvement with the transferred financial asset. The adoption of this standard on
January 1, 2010 did not have a material impact on our consolidated financial statements.
In June 2009, the FASB issued FASB ASC Topic 810-10, Consolidation (formerly SFAS No. 167
Amendments to FASB Interpretation No. 46(R)). The standard amends tests for variable interest
entities to determine whether a variable interest entity must be consolidated. This standard
requires an entity to perform an analysis to determine whether an entitys variable interest or
interests give it a controlling financial interest in a variable interest entity. This standard
requires ongoing reassessments of whether an entity is the primary beneficiary of a variable
interest entity and enhanced disclosures that provide more transparent information about an
entitys involvement with a variable interest entity. The adoption of this standard on January 1,
2010 did not have a material impact on our consolidated financial statements.
6
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
3. Securities available for sale consist of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortized |
|
|
Unrealized |
|
|
|
|
|
|
Cost |
|
|
Gains |
|
|
Losses |
|
|
Fair Value |
|
|
|
(In thousands) |
|
March 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. agency residential mortgage-backed |
|
$ |
57,992 |
|
|
$ |
1,381 |
|
|
$ |
55 |
|
|
$ |
59,318 |
|
Private label residential mortgage-backed |
|
|
21,879 |
|
|
|
5 |
|
|
|
5,931 |
|
|
|
15,953 |
|
Other asset-backed |
|
|
5,411 |
|
|
|
29 |
|
|
|
8 |
|
|
|
5,432 |
|
Obligations of states and political subdivisions |
|
|
59,321 |
|
|
|
1,255 |
|
|
|
269 |
|
|
|
60,307 |
|
Trust preferred |
|
|
9,463 |
|
|
|
183 |
|
|
|
798 |
|
|
|
8,848 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
154,066 |
|
|
$ |
2,853 |
|
|
$ |
7,061 |
|
|
$ |
149,858 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. agency residential mortgage-backed |
|
$ |
46,108 |
|
|
$ |
1,500 |
|
|
$ |
86 |
|
|
$ |
47,522 |
|
Private label residential mortgage-backed |
|
|
38,531 |
|
|
|
97 |
|
|
|
7,653 |
|
|
|
30,975 |
|
Other asset-backed |
|
|
5,699 |
|
|
|
|
|
|
|
194 |
|
|
|
5,505 |
|
Obligations of states and political subdivisions |
|
|
66,439 |
|
|
|
1,096 |
|
|
|
403 |
|
|
|
67,132 |
|
Trust preferred |
|
|
14,272 |
|
|
|
456 |
|
|
|
1,711 |
|
|
|
13,017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
171,049 |
|
|
$ |
3,149 |
|
|
$ |
10,047 |
|
|
$ |
164,151 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Our investments gross unrealized losses and fair values aggregated by investment type and
length of time that individual securities have been at a continuous unrealized loss position
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less Than Twelve Months |
|
|
Twelve Months or More |
|
|
Total |
|
|
|
|
|
|
|
Unrealized |
|
|
|
|
|
|
Unrealized |
|
|
|
|
|
|
Unrealized |
|
|
|
Fair Value |
|
|
Losses |
|
|
Fair Value |
|
|
Losses |
|
|
Fair Value |
|
|
Losses |
|
|
|
(In thousands) |
|
March 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. agency residential
mortgage-backed |
|
$ |
5,816 |
|
|
$ |
55 |
|
|
|
|
|
|
|
|
|
|
$ |
5,816 |
|
|
$ |
55 |
|
Private label residential
mortgage-backed |
|
|
295 |
|
|
|
1 |
|
|
$ |
14,386 |
|
|
$ |
5,930 |
|
|
|
14,681 |
|
|
|
5,931 |
|
Other asset backed |
|
|
|
|
|
|
|
|
|
|
2,477 |
|
|
|
8 |
|
|
|
2,477 |
|
|
|
8 |
|
Obligations of states and political subdivisions |
|
|
1,401 |
|
|
|
49 |
|
|
|
4,262 |
|
|
|
220 |
|
|
|
5,663 |
|
|
|
269 |
|
Trust preferred |
|
|
|
|
|
|
|
|
|
|
3,884 |
|
|
|
798 |
|
|
|
3,884 |
|
|
|
798 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
7,512 |
|
|
$ |
105 |
|
|
$ |
25,009 |
|
|
$ |
6,956 |
|
|
$ |
32,521 |
|
|
$ |
7,061 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. agency residential
mortgage-backed |
|
$ |
7,310 |
|
|
$ |
86 |
|
|
|
|
|
|
|
|
|
|
$ |
7,310 |
|
|
$ |
86 |
|
Private label residential
mortgage-backed |
|
|
4,343 |
|
|
|
112 |
|
|
$ |
18,126 |
|
|
$ |
7,541 |
|
|
|
22,469 |
|
|
|
7,653 |
|
Other asset backed |
|
|
783 |
|
|
|
3 |
|
|
|
4,722 |
|
|
|
191 |
|
|
|
5,505 |
|
|
|
194 |
|
Obligations of states and
subdivisions |
|
|
4,236 |
|
|
|
124 |
|
|
|
3,960 |
|
|
|
279 |
|
|
|
8,196 |
|
|
|
403 |
|
Trust preferred |
|
|
|
|
|
|
|
|
|
|
7,715 |
|
|
|
1,711 |
|
|
|
7,715 |
|
|
|
1,711 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
16,672 |
|
|
$ |
325 |
|
|
$ |
34,523 |
|
|
$ |
9,722 |
|
|
$ |
51,195 |
|
|
$ |
10,047 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Our portfolio of available-for-sale securities is reviewed quarterly for impairment in value. In
performing this review management considers (1) the length of time and extent that fair value has
been less than cost, (2) the financial condition and near term prospects of the issuer, (3) the
impact of changes in market interest rates on the market value of the security and (4) an
assessment of whether we intend to sell, or it is more likely than not that we will be required to
sell a security in an unrealized loss position before recovery of its amortized cost basis. For
securities that do not meet the aforementioned recovery criteria, the amount of impairment
recognized in earnings is limited to the amount related to credit losses, while impairment related
to other factors is recognized in other comprehensive income or loss.
U.S. Agency residential mortgage-backed securities at March 31, 2010 we had 3 securities whose
fair market value is less than amortized cost. The unrealized losses are largely attributed to
rising interest rates. As management does not intend to liquidate these securities and it is more
likely than not that we will not be required to sell these securities prior to recovery of these
unrealized losses, no declines are deemed to be other than temporary.
Private label residential mortgage and other asset-backed securities at March 31, 2010 we had 14
securities whose fair value is less than amortized cost. Eleven of the issues are rated by a major
rating agency as investment grade while three are below investment grade. During 2009 pricing
conditions in the private label residential mortgage and other asset-backed security markets were
characterized by sporadic secondary market flow, significant implied liquidity risk premiums, a
wide bid / ask spread and an absence of new issuances of similar securities. In the first quarter
of 2010, while this market is still closed to new issuance, secondary market trading activity
increased and appeared to be more orderly than compared to 2009. In addition, many bonds are
trading at levels near their economic value with fewer distressed valuations relative to 2009.
Prices for many securities have been rising, due in part to negative new supply. This improvement
in trading activity is supported by sales of 11 securities with an amortized cost of $14.2 million
at a $0.2 million gain during the first quarter of 2010.
The unrealized losses, while showing improvement in the aggregate in the first quarter of 2010, are
largely attributable to credit spread widening on these securities. The underlying loans within
these securities include Jumbo (46%), Alt A (29%) and manufactured housing (25%).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2010 |
|
December 31, 2009 |
|
|
|
|
|
|
Net |
|
|
|
|
|
Net |
|
|
Fair |
|
Unrealized |
|
Fair |
|
Unrealized |
|
|
Value |
|
Gain (Loss) |
|
Value |
|
Gain (Loss) |
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Private label residential mortgage-backed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jumbo |
|
$ |
9,732 |
|
|
$ |
(3,571 |
) |
|
$ |
21,718 |
|
|
$ |
(5,749 |
) |
Alt-A |
|
|
6,221 |
|
|
|
(2,355 |
) |
|
|
9,257 |
|
|
|
(1,807 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other asset-backed Manufactured housing |
|
|
5,432 |
|
|
|
21 |
|
|
|
5,505 |
|
|
|
(194 |
) |
8
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
All of the private label residential mortgage-backed transactions have geographic concentrations in
California, ranging from 29% to 59% of the collateral pool. Typical exposure levels to California
(median exposure is 39%) are consistent with overall market collateral characteristics. Five
transactions have modest exposure to Florida, ranging from 5% to 11%, and one transaction has
modest exposure to Arizona (5%). The underlying collateral pools do not have meaningful exposure to
Nevada, Michigan or Ohio. None of the issues involve subprime mortgage collateral. Thus the impact of this market segment
is only indirect, in that it has impacted liquidity and
pricing in general for private label residential mortgage-backed securities. The majority of
transactions are backed by fully amortizing loans. However, eight transactions have concentrations
in interest only loans ranging from 31% to 94%. The structure of the residential mortgage and other
asset-backed securities portfolio provides protection to credit losses. The portfolio primarily
consists of senior securities as demonstrated by the following: super senior (7%), senior (66%),
senior support (15%) and mezzanine (12%). The mezzanine classes are from seasoned transactions (68
to 96 months) with significant levels of subordination (8% to 24%). Except for the additional
discussion below relating to other than temporary impairment, each private label residential
mortgage and other asset-backed security has sufficient credit enhancement via subordination to
reasonably assure full realization of book value. This assertion is based on a transaction level
review of the portfolio. Individual security reviews include: external credit ratings, forecasted
weighted average life, recent prepayment speeds, underwriting characteristics of the underlying
collateral, the structure of the securitization and the credit performance of the underlying
collateral. The review of underwriting characteristics considers: average loan size, type of loan
(fixed or ARM), vintage, rate, FICO, loan-to-value, scheduled amortization, occupancy, purpose,
geographic mix and loan documentation. The review of the securitization structure focuses on the
priority of cash flows to the bond, the priority of the bond relative to the realization of credit
losses and the level of subordination available to absorb credit losses. The review of credit
performance includes: current period as well as cumulative realized losses; the level of severe
payment problems, which includes other real estate (ORE), foreclosures, bankruptcy and 90 day
delinquencies; and the level of less severe payment problems, which consists of 30 and 60 day
delinquencies.
All of these securities are receiving principal and interest payments. Most of these transactions
are passthrough structures, receiving pro rata principal and interest payments from a dedicated
collateral pool. The nonreceipt of interest cash flows is not expected and thus not presently
considered in our discounted cash flow methodology discussed below.
In addition to the review discussed above, certain securities, including the three securities with
a rating below investment grade, were reviewed for OTTI utilizing a cash flow projection. The scope
of review included securities that account for 91% of the $5.9 million in gross unrealized losses.
The cash flow analysis forecasted cash flow from the underlying loans in each transaction and then
applied these cash flows to the bonds in the securitization. The cash flows from the underlying
loans considered contractual payment terms (scheduled amortization), prepayments, defaults and
severity of loss given default. The analysis used dynamic assumptions for prepayments, defaults and
severity. Near term prepayment assumptions were based on recently observed prepayment rates. In
many cases, recently observed prepayment rates are depressed due to a sharp decline in new jumbo
loan issuance. This loan market is heavily dependent upon securitization for funding, and new
securitization transactions have been minimal. Some transactions have experienced a decline in
prepayment activity due to the lack of refinancing opportunities for nonconforming mortgages. In
these cases, our projections anticipate that prepayment rates gradually revert to historical
levels. For seasoned ARM transactions, normalized prepayment rates are estimated at 15% to 25% CPR.
For fixed rate collateral (one transaction), the prepayment speed is projected to increase modestly
given the spread differential between the collateral and the current market rate for conforming
mortgages.
9
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Near term default assumptions were based on recent default observations as well as the volume of
existing real-estate owned, pending foreclosures and severe delinquencies. Default levels generally
are projected to remain elevated for a period of time sufficient to address the level of distressed
loans in the transaction. Our projections expect defaults to then decline as the housing market and
the economy stabilize, generally after 2 to 3 years. Current severity assumptions are based on
recent observations. Loss severity is expected to decline gradually as the housing market and the
economy stabilize, generally after 2 to 3 years. Except for one below investment grade security
discussed in further detail below, our cash flow analysis forecasts complete recovery of our cost
basis for each reviewed security.
At March 31, 2010 one below investment grade private label residential mortgage-backed security
with a fair value of $6.1 million and an unrealized loss of $1.4 million (amortized cost of $7.5
million) had unrealized losses that were considered other than temporary. The underlying loans in
this transaction are 30 year fixed rate jumbos with an average origination date FICO of 748 and an
average origination date loan-to-value ratio of 73%. The loans backing this transaction were
originated in 2007 and is our only security backed by 2007 vintage loans. We believe that this
vintage is a key differentiating factor between this security and the others in our portfolio that
do not have unrealized losses that are considered OTTI. The bond is a senior security that is
receiving principal and interest payments similar to principal reductions in the underlying
collateral. The cash flow analysis described above calculated an OTTI of $1.4 million at March 31,
2010, $0.116 million of this amount was attributed to credit and was recognized in our consolidated
statements of operations ($0.051 million during the three months ending March 31, 2010 and $0.065
million during the three months ending December 31, 2009) while the balance was attributed to other
factors and reflected in other comprehensive income (loss) during those same periods.
As management does not intend to liquidate these securities and it is more likely than not that we
will not be required to sell these securities prior to recovery of these unrealized losses, no
other declines discussed above are deemed to be other than temporary.
Obligations of states and political subdivisions at March 31, 2010 we had 22 municipal
securities whose fair value is less than amortized cost. The unrealized losses are largely
attributed to a widening of market spreads and continued illiquidity for certain issues. The
majority of the securities are not rated by a major rating agency. Approximately 76% of the non
rated securities originally had a AAA credit rating by virtue of bond insurance. However, the
insurance provider no longer has an investment grade rating. The remaining non rated issues are
small local issues that did not receive a credit rating due to the size of the transaction. The non
rated securities have a periodic internal credit review according to established procedures. As
management does not intend to liquidate these securities and it is more likely than not that we
will not be required to sell these securities prior to recovery of these unrealized losses, no
declines are deemed to be other than temporary.
Trust preferred securities at March 31, 2010 we had four securities whose fair value is less
than amortized cost. All of our trust preferred securities are single issue securities issued by a
trust subsidiary of a bank holding company. The pricing of trust preferred securities over the past
two years has suffered from significant credit spread widening fueled by uncertainty regarding
potential losses of financial companies, the absence of a liquid functioning secondary market and
potential supply concerns from financial companies issuing new debt to recapitalize themselves.
During the first quarter of 2010, although still showing signs of weakness, pricing for non-rated
issues improved due to Libor spread tightening. One of the four securities is rated by a major
rating agency as investment grade, while one is split rated (this security is rated as investment
grade by one major rating agency and below investment grade by another) and the other two are
10
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
non-rated. The two non-rated issues are relatively small banks and neither of these issues were
ever rated. The issuers on these trust preferred securities, which had a combined book value of $2.8 million
and a combined fair value of $2.5 million as of March 31, 2010, continue to make
interest payments and have satisfactory credit metrics.
Our OTTI analysis for trust preferred securities is based on a security level financial analysis of
the issuer. This review considers: external credit ratings, maturity date of the instrument, the
scope of the banks operations, relevant financial metrics and recent issuer specific news. The
analysis of relevant financial metrics includes: capital adequacy, asset quality, earnings and
liquidity. We use the same OTTI review methodology for both rated and non-rated issues. During the
first quarter of 2010 we recorded OTTI on an unrated trust preferred security of $0.067 million (we
had recorded OTTI on this security of $0.183 million in prior periods). Specifically, this issuer
has deferred interest payments on all of its trust preferred securities and is operating under a
written agreement with the regulatory agencies that specifically prohibits dividend payments. The
issuer is a relatively small bank with operations centered in southeast Michigan. The issuer
reported losses in 2008 and 2009 and now is insolvent. Additionally, the issuer has a high volume
of nonperforming assets. This investments amortized cost has been written down to zero, compared
to a par value of $0.25 million.
The following table breaks out our trust preferred securities in further detail as of March 31,
2010 and December 31, 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2010 |
|
December 31, 2009 |
|
|
|
|
Net |
|
|
|
|
|
Net |
|
|
Fair |
|
Unrealized |
|
Fair |
|
Unrealized |
|
|
Value |
|
Gain (Loss) |
|
Value |
|
Gain (Loss) |
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trust preferred securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rated issues no OTTI |
|
$ |
6,392 |
|
|
$ |
(267 |
) |
|
$ |
11,188 |
|
|
$ |
(212 |
) |
Unrated issues no OTTI |
|
|
2,456 |
|
|
|
(348 |
) |
|
|
1,761 |
|
|
|
(1,044 |
) |
Unrated issues with OTTI |
|
|
0 |
|
|
|
0 |
|
|
|
68 |
|
|
|
1 |
|
As management does not intend to liquidate these securities and it is more likely than not
that we will not be required to sell these securities prior to recovery of these unrealized losses,
no other declines discussed above are deemed to be other than temporary.
The amortized cost and fair value of securities available for sale at March 31, 2010, by
contractual maturity, follow. The actual maturity may differ from the contractual maturity because
issuers may have the right to call or prepay obligations with or without call or prepayment
penalties.
11
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Amortized |
|
|
Fair |
|
|
|
Cost |
|
|
Value |
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
Maturing within one year |
|
$ |
2,559 |
|
|
$ |
2,582 |
|
Maturing after one year but within five years |
|
|
11,728 |
|
|
|
12,076 |
|
Maturing after five years but within ten years |
|
|
24,857 |
|
|
|
25,225 |
|
Maturing after ten years |
|
|
29,640 |
|
|
|
29,272 |
|
|
|
|
|
|
|
|
|
|
|
68,784 |
|
|
|
69,155 |
|
U.S. agency residential mortgage-backed |
|
|
57,992 |
|
|
|
59,318 |
|
Private label residential mortgage-backed |
|
|
21,879 |
|
|
|
15,953 |
|
Other asset-backed |
|
|
5,411 |
|
|
|
5,432 |
|
|
|
|
|
|
|
|
Total |
|
$ |
154,066 |
|
|
$ |
149,858 |
|
|
|
|
|
|
|
|
Gains and losses realized on the sale of securities available for sale are determined using
the specific identification method and are recognized on a trade-date basis. A summary of proceeds
from the sale of securities available for sale and gains and losses for the three month periods
ending March 31, follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized |
|
|
|
|
Proceeds |
|
Gains |
|
Losses(1) |
|
|
(In thousands) |
2010 |
|
$ |
25,415 |
|
|
$ |
304 |
|
|
$ |
34 |
|
2009 |
|
|
6,434 |
|
|
|
225 |
|
|
|
6 |
|
(1) Losses
in 2010 and 2009 exclude $0.118 million and $0.017 million of other than temporary impairment, respectively.
During 2010 and 2009 our trading securities consisted of various preferred stocks. During the
first three months of 2010 and 2009 we recognized losses on trading securities of $0.005 million
and $0.783 million, respectively, that are included in net gains (losses) on assets in the
consolidated statements of operations. Both of these amounts relate to losses recognized on trading
securities still held at each respective period end.
4. Our assessment of the allowance for loan losses is based on an evaluation of the loan
portfolio, recent loss experience, current economic conditions and other pertinent factors. Loans
on non-accrual status and past due more than 90 days (Non-performing Loans) amounted to $98.3
million at March 31, 2010, and $109.9 million at December 31, 2009.
Impaired loans are as follows:
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(in thousands) |
|
Impaired loans with no allocated allowance |
|
|
|
|
|
|
|
|
TDR |
|
$ |
8,846 |
|
|
$ |
9,059 |
|
Non - TDR |
|
|
5,364 |
|
|
|
2,995 |
|
Impaired loans with an allocated allowance |
|
|
|
|
|
|
|
|
TDR - allowance based on collateral |
|
|
29,267 |
|
|
|
3,552 |
|
TDR - allowance based on present value cash flow |
|
|
82,298 |
|
|
|
74,287 |
|
Non - TDR - allowance based on collateral |
|
|
43,105 |
|
|
|
68,032 |
|
|
|
|
|
|
|
|
Total impaired loans |
|
$ |
168,880 |
|
|
$ |
157,925 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount of allowance for loan losses allocated |
|
|
|
|
|
|
|
|
TDR - allowance based on collateral |
|
$ |
7,850 |
|
|
$ |
761 |
|
TDR - allowance based on present value cash flow |
|
|
9,996 |
|
|
|
7,828 |
|
Non - TDR - allowance based on collateral |
|
|
12,578 |
|
|
|
21,004 |
|
|
|
|
|
|
|
|
Total amount of allowance for losses allocated |
|
$ |
30,424 |
|
|
$ |
29,593 |
|
|
|
|
|
|
|
|
12
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Our average investment in impaired loans was approximately $163.4 million and $90.3 million for the
three-month periods ended March 31, 2010 and 2009, respectively. Cash receipts on impaired loans
on non-accrual status are generally applied to the principal balance. Interest income recognized
on impaired loans during the first three months of 2010 and 2009 was approximately $1.3 million and
$0.2 million, respectively, the majority of which was received in cash.
The increase in impaired loans relative to the decrease in Non-performing Loans during the first
quarter of 2010 reflects a $23.5 million increase from
December 31, 2009 in troubled debt
restructured (TDR) loans that remain performing at March 31, 2010. The increase in TDR loans is
primarily attributed to the restructuring of repayment terms of residential mortgage and
commercial loans. TDR loans not already included in Non-performing Loans totaled $95.5 million and
$72.0 million at March 31, 2010 and December 31, 2009, respectively.
An analysis of the allowance for loan losses is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
March 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
Unfunded |
|
|
|
|
|
|
Unfunded |
|
|
|
Loans |
|
|
Commitments |
|
|
Loans |
|
|
Commitments |
|
|
|
(dollars in thousands) |
|
Balance at beginning of period |
|
$ |
81,717 |
|
|
$ |
1,858 |
|
|
$ |
57,900 |
|
|
$ |
2,144 |
|
Additions (deduction) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision charged to operating expense |
|
|
17,014 |
|
|
|
56 |
|
|
|
30,124 |
|
|
|
(86 |
) |
Recoveries credited to allowance |
|
|
991 |
|
|
|
|
|
|
|
607 |
|
|
|
|
|
Loans charged against the allowance |
|
|
(23,590 |
) |
|
|
|
|
|
|
(30,326 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of period |
|
$ |
76,132 |
|
|
$ |
1,914 |
|
|
$ |
58,305 |
|
|
$ |
2,058 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loans charged against the allowance to
average Portfolio Loans (annualized) |
|
|
4.10 |
% |
|
|
|
|
|
|
4.91 |
% |
|
|
|
|
5. Comprehensive loss for the three-month periods ended March 31 follows:
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
March 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(in thousands) |
|
Net loss |
|
$ |
(13,837 |
) |
|
$ |
(18,597 |
) |
Net change in unrealized loss on securities available for sale,
net of related tax effect |
|
|
82 |
|
|
|
833 |
|
Change in unrealized losses on securities available for sale for
which a portion of other than temporary impairment has been
recognized in earnings |
|
|
1,667 |
|
|
|
|
|
Net change
in unrealized loss on derivative instruments,
net of related tax effect |
|
|
106 |
|
|
|
100 |
|
Reclassification adjustment for accretion on settled derivative
instruments |
|
|
75 |
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss |
|
$ |
(11,907 |
) |
|
$ |
(17,664 |
) |
|
|
|
|
|
|
|
13
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
The net change in unrealized loss on securities available for sale reflects net gains reclassified
into earnings as follows:
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
March 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(in thousands) |
|
Net gain reclassified into earnings |
|
$ |
152 |
|
|
$ |
202 |
|
Federal income tax expense as a result of
the reclassification of these amounts from
comprehensive income |
|
|
|
|
|
|
|
|
6. Our reportable segments are based upon legal entities. We currently have two reportable
segments: Independent Bank (IB) and Mepco Finance Corporation (Mepco). These business
segments are also differentiated based on the products and services provided. We evaluate
performance based principally on net income (loss) of the respective reportable segments.
In the normal course of business, our IB segment provides funding to our Mepco segment through an
intercompany line of credit priced at Prime beginning on January 1, 2010 and priced principally
based on Brokered CD rates prior to that time. Our IB segment also provides certain administrative
services to our Mepco segment which reimburses at an agreed upon rate. These intercompany
transactions are eliminated upon consolidation. The only other material intersegment balances and
transactions are investments in subsidiaries at the parent entities and cash balances on deposit at
our IB segment.
A summary of selected financial information for our reportable segments as of or for the
three-month periods ended March 31, follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IB |
|
Mepco(1) |
|
Other(2) |
|
Elimination (3) |
|
Total |
|
|
(in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
2,533,434 |
|
|
$ |
365,248 |
|
|
$ |
200,554 |
|
|
$ |
(198,466 |
) |
|
$ |
2,900,770 |
|
Interest income |
|
|
29,661 |
|
|
|
11,583 |
|
|
|
|
|
|
|
|
|
|
|
41,244 |
|
Net interest income |
|
|
22,889 |
|
|
|
8,977 |
|
|
|
(1,835 |
) |
|
|
|
|
|
|
30,031 |
|
Provision for loan losses |
|
|
17,173 |
|
|
|
(103 |
) |
|
|
|
|
|
|
|
|
|
|
17,070 |
|
Income (loss) before income tax |
|
|
(12,721 |
) |
|
|
1,084 |
|
|
|
(2,440 |
) |
|
|
(24 |
) |
|
|
(14,101 |
) |
Net income (loss) |
|
|
(12,042 |
) |
|
|
669 |
|
|
|
(2,440 |
) |
|
|
(24 |
) |
|
|
(13,837 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
2,572,665 |
|
|
$ |
380,492 |
|
|
$ |
273,369 |
|
|
$ |
(273,545 |
) |
|
$ |
2,952,981 |
|
Interest income |
|
|
36,282 |
|
|
|
11,283 |
|
|
|
|
|
|
|
|
|
|
|
47,565 |
|
Net interest income |
|
|
25,628 |
|
|
|
10,428 |
|
|
|
(1,709 |
) |
|
|
|
|
|
|
34,347 |
|
Provision for loan losses |
|
|
29,876 |
|
|
|
162 |
|
|
|
|
|
|
|
|
|
|
|
30,038 |
|
Income (loss) before income tax |
|
|
(23,363 |
) |
|
|
7,096 |
|
|
|
(2,013 |
) |
|
|
(24 |
) |
|
|
(18,304 |
) |
Net income (loss) |
|
|
(21,145 |
) |
|
|
4,585 |
|
|
|
(2,013 |
) |
|
|
(24 |
) |
|
|
(18,597 |
) |
|
|
|
(1) |
|
Total assets include gross finance receivables of $0.8 million and $12.0
million at March 31, 2010 and 2009, respectively from customers domiciled in Canada. The amount at
March 31, 2010 represents less than 1% of total finance receivables outstanding and we anticipate
this balance to decline in future periods. |
|
(2) |
|
Includes amounts relating to our parent company and certain insignificant
operations. |
|
(3) |
|
Includes parent companys investment in subsidiaries and cash balances maintained at
subsidiary. |
14
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
7. Basic income per share includes weighted average common shares outstanding during the period
and participating share awards. Diluted income per share includes the dilutive effect of
additional potential common shares to be issued upon the exercise of stock options and stock units
for a deferred compensation plan for non-employee directors.
A reconciliation of basic and diluted earnings per share for the three-month periods ended March 31
follows:
|
|
|
|
|
|
|
|
|
|
|
Three months |
|
|
|
ended |
|
|
|
March 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(in thousands, except per share amounts) |
|
Net loss applicable to common stock |
|
$ |
(14,914 |
) |
|
$ |
(19,672 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares outstanding |
|
|
24,032 |
|
|
|
23,366 |
|
Effect of stock options |
|
|
|
|
|
|
|
|
Stock units for deferred compensation plan for non-employee directors |
|
|
72 |
|
|
|
66 |
|
|
|
|
|
|
|
|
Shares outstanding for calculation of diluted earnings per share |
|
|
24,104 |
|
|
|
23,432 |
|
|
|
|
|
|
|
|
Net loss per common share |
|
|
|
|
|
|
|
|
Basic |
|
$ |
(.62 |
) |
|
$ |
(.84 |
) |
Diluted(1) |
|
|
(.62 |
) |
|
|
(.84 |
) |
|
|
|
(1) |
|
For any period in which a loss is recorded, the assumed
exercise of stock options and stock units for deferred compensation plan for non-employee
directors would have an anti-dilutive impact on the loss per share and thus are ignored in the
diluted per share calculation. |
Weighted average stock options outstanding that were anti-dilutive totaled 1.1 million and 1.5
million for the three-months ended March 31, 2010 and 2009, respectively.
8. We are required to record derivatives on the balance sheet as assets and liabilities measured at
their fair value. The accounting for increases and decreases in the value of derivatives depends
upon the use of derivatives and whether the derivatives qualify for hedge accounting.
Our derivative financial instruments according to the type of hedge in which they are designated
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2010 |
|
|
|
Average |
|
|
|
Notional |
|
|
Maturity |
|
|
Fair |
|
|
|
Amount |
|
|
(years) |
|
|
Value |
|
|
|
(dollars in thousands) |
|
Cash Flow Hedges |
|
|
|
|
|
|
|
|
|
|
|
|
Pay fixed interest-rate swap agreements |
|
$ |
70,000 |
|
|
|
1.6 |
|
|
$ |
(2,211 |
) |
Interest-rate cap agreements |
|
|
35,000 |
|
|
|
0.3 |
|
|
|
(7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
105,000 |
|
|
|
1.2 |
|
|
$ |
(2,218 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
No hedge designation |
|
|
|
|
|
|
|
|
|
|
|
|
Pay fixed interest-rate swap agreements |
|
$ |
45,000 |
|
|
|
1.5 |
|
|
$ |
(1,919 |
) |
Interest-rate cap agreements |
|
|
50,000 |
|
|
|
0.5 |
|
|
|
|
|
Rate-lock mortgage loan commitments |
|
|
25,284 |
|
|
|
0.1 |
|
|
|
512 |
|
Mandatory commitments to sell mortgage loans |
|
|
54,992 |
|
|
|
0.1 |
|
|
|
108 |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
175,276 |
|
|
|
0.6 |
|
|
$ |
(1,299 |
) |
|
|
|
|
|
|
|
|
|
|
|
15
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
We have established management objectives and strategies that include interest-rate risk parameters
for maximum fluctuations in net interest income and market value of
portfolio equity. We monitor our interest rate risk position via simulation modeling reports. The goal of our
asset/liability management efforts is to maintain profitable financial leverage within established
risk parameters.
We use variable-rate and short-term fixed-rate (less than 12 months) debt obligations to fund a
portion of our balance sheet, which exposes us to variability in interest rates. To meet our
objectives, we may periodically enter into derivative financial instruments to mitigate exposure to
fluctuations in cash flows resulting from changes in interest rates (Cash Flow Hedges). Cash Flow
Hedges currently include certain pay-fixed interest-rate swaps and interest-rate cap agreements.
Through certain special purposes entities we issue trust preferred securities as part of our
capital management strategy. Certain of these trust preferred securities are variable rate which
exposes us to variability in cash flows . To mitigate our exposure to fluctuations in cash flows
resulting from changes in interest rates, on approximately $20.0 million of variable rate trust
preferred securities, we entered into a pay-fixed interest-rate swap agreement in September, 2007.
During the fourth quarter of 2009 we elected to defer payment of interest on this variable rate
trust preferred security. As a result, this pay-fixed interest rate swap was transferred to a no
hedge designation and the $1.6 million unrealized loss which was included as a component of
accumulated other comprehensive loss at the time of the transfer will be reclassified into earnings
over the remaining life of this pay-fixed swap. Subsequent changes in the fair value of this
pay-fixed swap are recorded in earnings.
Pay-fixed interest-rate swaps convert the variable-rate cash flows on debt obligations to
fixed-rates. Under interest-rate cap agreements, we will receive cash if interest rates rise above
a predetermined level. As a result, we effectively have variable-rate debt with an established
maximum rate. We pay an upfront premium on interest rate caps which is recognized in earnings in
the same period in which the hedged item affects earnings. Unrecognized premiums from interest
rate caps aggregated to $0.1 million at both March 31, 2010 and December 31, 2009, respectively.
We record the fair value of Cash Flow Hedges in accrued income and other assets and accrued
expenses and other liabilities. On an ongoing basis, we adjust our balance sheet to reflect the
then current fair value of Cash Flow Hedges. The related gains or losses are reported in other
comprehensive income or loss and are subsequently reclassified into earnings, as a yield adjustment
in the same period in which the related interest on the hedged items (primarily variable-rate debt
obligations) affect earnings. It is anticipated that approximately $2.2 million, of unrealized
losses on Cash Flow Hedges at March 31, 2010 will be reclassified to earnings over the next twelve
months. To the extent that the Cash Flow Hedges are not effective, the ineffective portion of the
Cash Flow Hedges are immediately recognized as interest expense. The maximum term of any Cash Flow
Hedge at March 31, 2010 is 4.8 years.
Certain financial derivative instruments are not designated as hedges. The fair value of these
derivative financial instruments have been recorded on our balance sheet and are adjusted on an
ongoing basis to reflect their then current fair value. The changes in the fair value of
derivative financial instruments not designated as hedges, are recognized currently in earnings.
16
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
In the ordinary course of business, we enter into rate-lock mortgage loan commitments with
customers (Rate Lock Commitments). These commitments expose us to interest rate risk. We also
enter into mandatory commitments to sell mortgage loans (Mandatory Commitments) to reduce the
impact of price fluctuations of mortgage loans held for sale and Rate Lock Commitments. Mandatory
Commitments help protect our loan sale profit margin from fluctuations in interest rates. The
changes in the fair value of Rate Lock Commitments and Mandatory Commitments are recognized
currently as part of gains on the sale of mortgage loans. We
obtain market prices on Mandatory Commitments and Rate Lock Commitments. Net gains on the sale of
mortgage loans, as well as net income may be more volatile as a result of these derivative
instruments, which are not designated as hedges.
The following table illustrates the impact that the derivative financial instruments discussed
above have on individual line items in the Condensed Consolidated Statements of Financial Condition
for the periods presented:
Fair Values of Derivative Instruments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset Derivatives |
|
|
Liability Derivatives |
|
|
|
March 31, |
|
|
December 31, |
|
|
March 31, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
Balance |
|
|
|
|
|
|
Balance |
|
|
|
|
|
|
Balance |
|
|
|
|
|
|
Balance |
|
|
|
|
|
|
Sheet |
|
|
Fair |
|
|
Sheet |
|
|
Fair |
|
|
Sheet |
|
|
Fair |
|
|
Sheet |
|
|
Fair |
|
|
|
Location |
|
|
Value |
|
|
Location |
|
|
Value |
|
|
Location |
|
|
Value |
|
|
Location |
|
|
Value |
|
|
|
(in thousands) |
|
Derivatives designated
as hedging instruments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pay-fixed interest rate swap agreements |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other liabilities |
|
$ |
2,211 |
|
|
Other liabilities |
|
$ |
2,328 |
|
Interest-rate cap agreements |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other liabilities |
|
|
7 |
|
|
Other liabilities |
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,218 |
|
|
|
|
|
|
|
2,329 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives not
designated
as hedging intruments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pay-fixed interest rate swap agreements |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other liabilities |
|
|
1,919 |
|
|
Other liabilities |
|
|
1,930 |
|
Interest-rate cap
agreements |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rate-lock mortgage loan commitments |
|
Other assets |
|
$ |
512 |
|
|
Other assets |
|
$ |
217 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mandatory commitments to sell mortgage loans |
|
Other assets |
|
|
108 |
|
|
Other assets |
|
|
715 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
620 |
|
|
|
|
|
|
|
932 |
|
|
|
|
|
|
|
1,919 |
|
|
|
|
|
|
|
1,930 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total derivatives |
|
|
|
|
|
$ |
620 |
|
|
|
|
|
|
$ |
932 |
|
|
|
|
|
|
$ |
4,137 |
|
|
|
|
|
|
$ |
4,259 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
The effect of derivative financial instruments on the Condensed Consolidated Statements of
Operations follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Month Periods Ended March 31, |
|
|
|
|
|
|
|
|
|
|
|
Location of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (Loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reclassified |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
from |
|
|
Gain (Loss) |
|
|
|
|
|
|
|
|
|
Gain (Loss) |
|
|
Accumulated |
|
|
Reclassified from |
|
|
|
|
|
|
|
|
|
Recognized in |
|
|
Other |
|
|
Accumulated Other |
|
|
|
|
|
|
|
|
|
Other |
|
|
Comprehensive |
|
|
Comprehensive |
|
|
|
|
|
|
|
|
|
Comprehensive |
|
|
Income into |
|
|
Income |
|
|
Location of |
|
|
Gain (Loss) |
|
|
|
Income |
|
|
Income |
|
|
into Income |
|
|
Gain (Loss) |
|
|
Recognized |
|
|
|
(Effective Portion) |
|
|
(Effective |
|
|
(Effective Portion) |
|
|
Recognized |
|
|
in Income(1) |
|
|
|
2010 |
|
|
2009 |
|
|
Portion) |
|
|
2010 |
|
|
2009 |
|
|
in Income (1) |
|
|
2010 |
|
|
2009 |
|
|
|
(in thousands) |
|
Cash Flow Hedges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pay-fixed interest rate swap agreements |
|
$ |
931 |
|
|
$ |
429 |
|
|
Interest expense |
|
$ |
(699 |
) |
|
$ |
(493 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Interest-rate cap agreements |
|
|
92 |
|
|
|
330 |
|
|
Interest expense |
|
|
(46 |
) |
|
|
(166 |
) |
|
Interest expense |
|
$ |
(6 |
) |
|
$ |
(16 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
1,023 |
|
|
$ |
759 |
|
|
|
|
|
|
$ |
(745 |
) |
|
$ |
(659 |
) |
|
|
|
|
|
$ |
(6 |
) |
|
$ |
(16 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
No hedge designation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pay-fixed interest rate swap agreements |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
$ |
11 |
|
|
$ |
(99 |
) |
Interest-rate cap agreements |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
|
|
|
|
(90 |
) |
Rate-lock mortgage loan commitments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage loan gains |
|
|
295 |
|
|
|
653 |
|
Mandatory commitments to sell mortgage
loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage loan gains |
|
|
(607 |
) |
|
|
46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(301 |
) |
|
$ |
510 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
For cash flow hedges, this location and amount refers to the ineffective portion. |
18
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
9. Intangible assets, net of amortization, were comprised of the following at March 31, 2010 and
December 31, 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2010 |
|
|
December 31, 2009 |
|
|
|
Gross |
|
|
|
|
|
|
Gross |
|
|
|
|
|
|
Carrying |
|
|
Accumulated |
|
|
Carrying |
|
|
Accumulated |
|
|
|
Amount |
|
|
Amortization |
|
|
Amount |
|
|
Amortization |
|
|
|
(in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortized intangible assets Core deposit |
|
$ |
31,326 |
|
|
$ |
21,388 |
|
|
$ |
31,326 |
|
|
$ |
21,066 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangibles has been estimated through 2015 and thereafter in the following
table, and does not take into consideration any potential future acquisitions or branch purchases.
|
|
|
|
|
|
|
(in thousands) |
|
|
|
|
|
|
Nine months ended December 31, 2010 |
|
$ |
958 |
|
Year ending December 31: |
|
|
|
|
2011 |
|
|
1,371 |
|
2012 |
|
|
1,088 |
|
2013 |
|
|
1,078 |
|
2014 |
|
|
801 |
|
2015 and thereafter |
|
|
4,642 |
|
|
|
|
|
Total |
|
$ |
9,938 |
|
|
|
|
|
10. We maintain performance-based compensation plans that include a long-term incentive plan that
permits the issuance of share based compensation, including stock options and non-vested share
awards. This plan, which is shareholder approved, permits the grant of additional share based
awards for up to 0.9 million shares of common stock as of March 31, 2010. Share based compensation
awards are measured at fair value at the date of grant and are expensed over the requisite service
period. Common shares issued upon exercise of stock options come from currently authorized but
unissued shares.
During the first quarter of 2010 we completed a stock option exchange program under which
eligible employees were able to exchange certain stock options for a lesser amount of new stock
options. Pursuant to this stock option exchange program, 0.5 million stock options were exchanged
for 0.1 million new stock options. The new stock options granted have an exercise price equal to
the market value on the date of grant, generally vest over a one year period and have the same
expiration dates as the options exchanged which ranged from 1.2 years to 7.2 years. The new
options had a value substantially equal to the value of the options exchanged.
We also granted, pursuant to our performance-based compensation plans, 0.3 million stock options to
our officers on January 30, 2009. The stock options have an exercise price equal to the market
value on the date of grant, vest ratably over a three year period and expire 10 years from date of
grant. We use the Black Scholes option pricing model to measure compensation cost for stock
options. We also estimate expected forfeitures over the vesting period.
19
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Total compensation cost recognized during the first three months of 2010 and 2009 for stock option
and restricted stock grants was $0.2 million in each period, respectively. The corresponding tax
benefit relating to this expense was zero for the first three months of 2010 and 2009,
respectively.
At March 31, 2010, the total expected compensation cost related to non-vested stock option and
restricted stock awards not yet recognized was $1.5 million. The weighted-average period over
which this amount will be recognized is 2.5 years.
A summary of outstanding stock option grants and transactions follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three-months ended March 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
Weighted- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Remaining |
|
|
Aggregated |
|
|
|
|
|
|
|
Average |
|
|
Contractual |
|
|
Intrinsic |
|
|
|
Number of |
|
|
Exercise |
|
|
Term |
|
|
Value (in |
|
|
|
Shares |
|
|
Price |
|
|
(years) |
|
|
thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at January 1, 2010 |
|
|
1,098,550 |
|
|
$ |
13.19 |
|
|
|
|
|
|
|
|
|
Granted |
|
|
99,855 |
|
|
|
0.74 |
|
|
|
|
|
|
|
|
|
Exercised |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exchanged |
|
|
(547,138 |
) |
|
|
20.86 |
|
|
|
|
|
|
|
|
|
Expired |
|
|
(17,806 |
) |
|
|
7.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at March 31, 2010 |
|
|
633,461 |
|
|
$ |
4.76 |
|
|
|
5.34 |
|
|
$ |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vested and expected to vest at |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2010 |
|
|
624,754 |
|
|
$ |
4.81 |
|
|
|
5.31 |
|
|
$ |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable at March 31, 2010 |
|
|
333,625 |
|
|
$ |
7.87 |
|
|
|
3.46 |
|
|
$ |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A summary of non-vested restricted stock and transactions follows:
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
|
Average |
|
|
|
Number of |
|
|
Grant Date |
|
|
|
Shares |
|
|
Fair Value |
|
Outstanding at January 1, 2010 |
|
|
262,381 |
|
|
$ |
9.27 |
|
Granted |
|
|
|
|
|
|
|
|
Vested |
|
|
|
|
|
|
|
|
Forfeited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at March 31, 2010 |
|
|
262,381 |
|
|
$ |
9.27 |
|
|
|
|
|
|
|
|
A summary of the weighted-average assumptions used in the Black-Scholes option pricing model for
grants of stock options during 2010 follows:
|
|
|
|
|
Expected dividend yield |
|
|
0.33 |
% |
Risk-free interest rate |
|
|
2.10 |
|
Expected life (in years) |
|
|
4.60 |
|
Expected volatility |
|
|
91.77 |
% |
Per share weighted-average fair value |
|
$ |
0.50 |
|
20
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
The risk-free interest rate for the expected term of the option is based on the U.S. Treasury yield
curve in effect at the time of the grant. The expected life was obtained using the weighted
average original contractual term of the stock option. This method was used as relevant historical
data of actual exercise activity was not available. The expected volatility was based on
historical volatility of our common stock.
There were
no stock option exercises during the three month periods ending March 31, 2010 and 2009,
respectively.
11. At both March 31, 2010 and December 31, 2009 we had approximately $2.0 million of gross
unrecognized tax benefits. If recognized, the entire amount of unrecognized tax benefits, net of
$0.5 million federal tax on state benefits, would affect our effective tax rate. We do not expect
the total amount of unrecognized tax benefits to significantly increase or decrease during the
balance of 2010.
As a result of being in a net operating loss carryforward position, we have established a deferred
tax asset valuation allowance against the majority of our net deferred tax assets. Accordingly, we
are not able to recognize much income tax benefit related to the loss before income tax. The
income tax expense (benefit) was $(0.26) million and $0.29 million for the three month periods
ending March 31, 2010 and 2009, respectively. The benefit recognized during the three-month period
in 2010 was primarily the result of current period adjustments to other comprehensive income
(OCI), net of state income tax expense and adjustments to the deferred tax asset valuation
allowance.
Generally, the calculation for income tax expense (benefit) does not consider the tax effects of
changes in other comprehensive income or loss, which is a component of shareholders equity on the
balance sheet. However, an exception is provided in certain circumstances, such as when there is a
pre-tax loss from continuing operations. In such case, pre-tax income from other categories (such
as changes in OCI) is included in the calculation of the tax expense (benefit) for the current
year. For the three month period in 2010, this resulted in an income tax benefit of $0.24 million.
12. Capital guidelines adopted by Federal and State regulatory agencies and restrictions imposed
by law limit the amount of cash dividends our bank can pay to us. Under these guidelines, the
amount of dividends that may be paid in any calendar year is limited to the banks current years
net profits, combined with the retained net profits of the preceding two years. It is not our
intent to have dividends paid in amounts which would reduce the capital of our bank to levels below
those which we consider prudent and in accordance with guidelines of regulatory authorities.
In December 2009 the Board of Directors of Independent Bank Corporation adopted resolutions
that impose the following restrictions:
|
|
|
We will not pay dividends on our outstanding common stock or the outstanding preferred
stock held by the U.S. Department of Treasury (UST) and we will not pay distributions on
our outstanding trust preferred securities without, in each case, the prior written
approval of the Federal Reserve Bank (FRB) and the Michigan Office of Financial and
Insurance Regulation (OFIR); |
|
|
|
We will not incur or guarantee any additional indebtedness without the prior approval
of the FRB; |
|
|
|
We will not repurchase or redeem any of our common stock without the prior approval of
the FRB; and |
|
|
|
We will not rescind or materially modify any of these limitations without notice to the
FRB and the OFIR. |
In December 2009, the Board of Directors of Independent Bank, our subsidiary bank, adopted
resolutions designed to enhance certain aspects of the Banks performance and, most importantly, to
improve the Banks capital position. These resolutions require the following:
|
|
|
The adoption by the Bank of a capital restoration plan as described below; |
|
|
|
|
The enhancement of the Banks documentation of the rationale for discounts applied to
collateral valuations on impaired loans and improved support for the identification,
tracking, and reporting of loans classified as troubled debt restructurings; |
|
|
|
|
The adoption of certain changes and enhancements to our liquidity monitoring and
contingency planning and our interest rate risk management practices; |
|
|
|
|
Additional reporting to the Banks Board of Directors regarding initiatives and plans
pursued by management to improve the Banks risk management practices; |
21
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
|
|
|
Prior approval of the FRB and the OFIR for any dividends or distributions to be paid by the
Bank to Independent Bank Corporation; and |
|
|
|
|
Notice to the FRB and the OFIR of any rescission of or material modification to any of
these resolutions. |
The substance of all of the resolutions described above was developed in conjunction with
discussions held with the FRB and the OFIR in response to the FRBs most recent examination report
of Independent Bank, which was completed in October 2009. Based on those discussions, we acted
proactively to adopt the resolutions described above to address those areas of the Banks condition
and operations that were highlighted in the examination report and that we believe most require our
focus at this time. It is very possible that if we had not adopted these resolutions, the FRB and
the OFIR may have imposed similar requirements on us through a memorandum of understanding or
similar undertaking. We are not currently subject to any such regulatory agreement or enforcement
action. However, we believe that if we are unable to substantially comply with the resolutions set
forth above and if our financial condition and performance do not otherwise materially improve, we
may face additional regulatory scrutiny and restrictions in the form of a memorandum of
understanding or similar undertaking imposed by the regulators.
We are also subject to various regulatory capital requirements. The prompt corrective action
regulations establish quantitative measures to ensure capital adequacy and require minimum amounts
and ratios of total and Tier 1 capital to risk-weighted assets and Tier 1 capital to average
assets. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly
discretionary, actions by regulators that could have a material effect on our consolidated
financial statements. Under capital adequacy guidelines, we must meet specific capital requirements
that involve quantitative measures as well as qualitative judgments by the regulators. The most
recent regulatory filings as of March 31, 2010 and December 31, 2009 categorized our bank as well
capitalized. Management is not aware of any conditions or events that would have changed the most
recent FDIC categorization.
22
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Our actual capital amounts and ratios follow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minimum for |
|
Minimum for |
|
|
|
|
|
|
|
|
|
|
Adequately Capitalized |
|
Well-Capitalized |
|
|
Actual |
|
Institutions |
|
Institutions |
|
|
Amount |
|
Ratio |
|
Amount |
|
Ratio |
|
Amount |
|
Ratio |
|
|
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital to risk-weighted assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
216,385 |
|
|
|
10.49 |
% |
|
$ |
165,014 |
|
|
|
8.00 |
% |
|
NA |
|
NA |
Independent Bank |
|
|
214,551 |
|
|
|
10.41 |
|
|
|
164,844 |
|
|
|
8.00 |
|
|
$ |
206,054 |
|
|
|
10.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 capital to risk-weighted assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
136,875 |
|
|
|
6.64 |
% |
|
$ |
82,507 |
|
|
|
4.00 |
% |
|
NA |
|
NA |
Independent Bank |
|
|
188,149 |
|
|
|
9.13 |
|
|
|
82,422 |
|
|
|
4.00 |
|
|
$ |
123,633 |
|
|
|
6.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 capital to average assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
136,875 |
|
|
|
4.67 |
% |
|
$ |
117,114 |
|
|
|
4.00 |
% |
|
NA |
|
NA |
Independent Bank |
|
|
188,149 |
|
|
|
6.43 |
|
|
|
117,034 |
|
|
|
4.00 |
|
|
$ |
146,292 |
|
|
|
5.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital to risk-weighted assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
233,166 |
|
|
|
10.58 |
% |
|
$ |
176,333 |
|
|
|
8.00 |
% |
|
NA |
|
NA |
Independent Bank |
|
|
228,128 |
|
|
|
10.36 |
|
|
|
176,173 |
|
|
|
8.00 |
|
|
$ |
220,216 |
|
|
|
10.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 capital to risk-weighted assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
156,702 |
|
|
|
7.11 |
% |
|
$ |
88,166 |
|
|
|
4.00 |
% |
|
NA |
|
NA |
Independent Bank |
|
|
199,909 |
|
|
|
9.08 |
|
|
|
88,086 |
|
|
|
4.00 |
|
|
$ |
132,130 |
|
|
|
6.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 capital to average assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
156,702 |
|
|
|
5.27 |
% |
|
$ |
119,045 |
|
|
|
4.00 |
% |
|
NA |
|
NA |
Independent Bank |
|
|
199,909 |
|
|
|
6.72 |
|
|
|
118,909 |
|
|
|
4.00 |
|
|
$ |
148,636 |
|
|
|
5.00 |
% |
The components of our regulatory capital are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
|
Independent Bank |
|
|
|
March 31, |
|
|
December 31, |
|
|
March 31, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
(in
thousands) |
|
|
(in
thousands) |
Total shareholders equity |
|
$ |
97,211 |
|
|
$ |
109,861 |
|
|
$ |
186,857 |
|
|
$ |
196,416 |
|
Add (deduct) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Qualifying trust preferred securities |
|
|
37,019 |
|
|
|
41,880 |
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive loss |
|
|
13,749 |
|
|
|
15,679 |
|
|
|
12,394 |
|
|
|
14,208 |
|
Intangible assets |
|
|
(9,938 |
) |
|
|
(10,260 |
) |
|
|
(9,936 |
) |
|
|
(10,257 |
) |
Disallowed capitalized mortgage loan servicing rights |
|
|
(544 |
) |
|
|
(559 |
) |
|
|
(544 |
) |
|
|
(559 |
) |
Disallowed deferred tax assets |
|
|
(720 |
) |
|
|
|
|
|
|
(720 |
) |
|
|
|
|
Other |
|
|
98 |
|
|
|
101 |
|
|
|
98 |
|
|
|
101 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 capital |
|
|
136,875 |
|
|
|
156,702 |
|
|
|
188,149 |
|
|
|
199,909 |
|
Qualifying trust preferred securities |
|
|
53,081 |
|
|
|
48,220 |
|
|
|
|
|
|
|
|
|
Allowance for loan losses and allowance for unfunded
commitments limited to 1.25% of total risk-weighted
assets |
|
|
26,429 |
|
|
|
28,244 |
|
|
|
26,402 |
|
|
|
28,219 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total risk-based capital |
|
$ |
216,385 |
|
|
$ |
233,166 |
|
|
$ |
214,551 |
|
|
$ |
228,128 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In January 2010, we adopted a Capital Restoration Plan (the Capital Plan), as required by
the Board resolutions adopted in December 2009, and described above, and submitted such Capital
Plan to the FRB and the OFIR.
The primary objective of our Capital Plan is to achieve and thereafter maintain the minimum capital
ratios required by the Board resolutions adopted in December 2009. As of March 31, 2010, our Bank
continued to meet the requirements to be considered well-capitalized under federal regulatory
standards. However, the minimum capital ratios established by our Board are higher than the ratios
required in order to be considered well-capitalized under federal standards. The Board imposed
these higher ratios in order to ensure that we have sufficient capital to withstand potential
continuing losses based on our elevated level of non-performing assets and given certain other
risks and uncertainties we face.
23
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Set forth below are the actual capital ratios of our subsidiary bank as of March 31, 2010, the
minimum capital ratios imposed by the Board resolutions, and the minimum ratios necessary to be
considered well-capitalized under federal regulatory standards:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minimum |
|
|
|
|
Independent |
|
Ratios |
|
Ratios Required |
|
|
Bank Actual |
|
Established by |
|
to be Well- |
|
|
at 3/31/10 |
|
our Board |
|
Capitalized |
Total
capital to risk weighted assets |
|
|
10.41 |
% |
|
|
11.0 |
% |
|
|
10.0 |
% |
Tier 1
capital to average assets |
|
|
6.43 |
|
|
|
8.0 |
|
|
|
5.0 |
|
The Capital Plan (as modified in March 2010) sets forth an objective of achieving these
minimum capital ratios as soon as practicable, but no later than June 30, 2010, and maintaining
such capital ratios though at least the end of 2012.
The Capital Plan includes projections prepared by us that reflect forecasted financial data through
2012. Those projections anticipate a need for a minimum of $60 million of additional capital in
order for us to achieve and maintain the minimum ratios established by our Board. The projections
take into account the various risks and uncertainties we face. However, because the projections are
based on assumptions regarding such risks and uncertainties, which assumptions may not prove to be
true, the Capital Plan contains a target of $100 million to $125 million of additional capital to
be raised by us. The Capital Plan sets forth certain initiatives to be pursued in order to raise additional capital
and meet the objectives of the Capital Plan.
13. FASB ASC topic 820 defines fair value as the exchange price that would be received for an
asset or paid to transfer a liability (an exit price) in the principal or most advantageous market
for the asset or liability in an orderly transaction between market participants on the measurement
date. FASB ASC topic 820 also establishes a fair value hierarchy which requires an entity to
maximize the use of observable inputs and minimize the use of unobservable inputs when measuring
fair value.
The standard describes three levels of inputs that may be used to measure fair value:
Level 1: Valuation is based upon quoted prices for identical instruments traded in active
markets. Level 1 instruments include securities traded on active exchange markets, such as
the New York Stock Exchange, as well as U.S. Treasury securities that are traded by dealers
or brokers in active over-the-counter markets.
Level 2: Valuation is based upon quoted prices for similar instruments in active markets,
quoted prices for identical or similar instruments in markets that are not active, and
model-based valuation techniques for which all significant assumptions are observable in
the market. Level 2 instruments include securities traded in less active dealer or broker
markets.
24
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Level 3: Valuation is generated from model-based techniques that use at least one
significant assumption not observable in the market. These unobservable assumptions reflect
estimates of assumptions that market participants would use in pricing the asset or
liability. Valuation techniques include use of option pricing models, discounted cash flow
models and similar techniques.
We used the following methods and significant assumptions to estimate fair value:
Securities: Where quoted market prices are available in an active market, securities (trading or
available for sale) are classified as Level 1 of the valuation
hierarchy. At March 31, 2010, Level 1
securities included certain preferred stocks included in our trading portfolio for which there are
quoted prices in active markets. A trust preferred security included in our available for sale
portfolio and classified as Level 1 at December 31, 2009 was
sold during the first quarter of 2010. If
quoted market prices are not available for the specific security, then fair values are estimated by
(1) using quoted market prices of securities with similar characteristics, (2) matrix pricing,
which is a mathematical technique used widely in the industry to value debt securities without
relying exclusively on quoted prices for specific securities but rather by relying on the
securities relationship to other benchmark quoted prices, or (3) a discounted cash flow analysis
whose significant fair value inputs can generally be verified and do not typically involve judgment
by management. These securities are classified as Level 2 of the valuation hierarchy and include
agency and private label residential mortgage-backed securities, other asset-backed securities,
municipal securities and trust preferred securities. Level 3 securities at December 31, 2009
consisted of certain private label residential mortgage-backed and other asset-backed securities
whose fair values were estimated using an internal discounted cash flow analysis. At December 31,
2009, the underlying loans within these securities included Jumbo (60%), Alt A (25%) and
manufactured housing (15%). Except for the discount rate, the inputs used in this analysis could
generally be verified and did not involve judgment by management. The discount rate used (an
unobservable input) was established using a multifactored matrix whose base rate was the yield on
agency mortgage-backed securities. The analysis added a spread to this base rate based on several
credit related factors, including vintage, product, payment priority, credit rating and non
performing asset coverage ratio. The add-on for vintage ranged from zero for transactions backed by
loans originated before 2003 to 0.525% for the 2007 vintage. Product adjustments to the discount
rate were: 0.05% to 0.20% for jumbo, 0.35% to 2.575% for Alt-A, and 3.00% for manufactured housing.
Adjustments for payment priority were -0.25% for super seniors, zero for seniors, 1.00% for senior
supports and 3.00% for mezzanine securities. The add-on for credit rating ranged from zero for AAA
securities to 5.00% for ratings below investment grade. The discount rate for subordination
coverage of nonperforming loans ranged from zero for structures with a coverage ratio of more than
10 times to 10.00% if the coverage ratio declined to less than 0.5 times. The discount rate
calculation had a minimum add on rate of 0.25%. These discount rate adjustments were reviewed for
reasonableness and considered trends in mortgage market credit metrics by product and vintage. The
discount rates calculated in this manner were intended to differentiate investments by risk
characteristics. Using this approach, discount rates ranged from 4.11% to 16.64%, with a weighted
average rate of 8.91% and a median rate of 7.99%. The assumptions used reflected what we believed
market participants would use in pricing these assets. See discussion below regarding transfer of
these securities from Level 3 to Level 2 pricing.
25
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Capitalized mortgage loan servicing rights: The fair value of capitalized mortgage loan servicing
rights is based on a valuation model that calculates the present value of estimated net servicing
income. The valuation model incorporates assumptions that market participants would use in
estimating future net servicing income. The valuation model inputs and results can be compared to
widely available published industry data for reasonableness and,
therefore, are recorded as
nonrecurring Level 2.
Loans held for sale: The fair value of mortgage loans held for sale is based on mortgage backed
security pricing for comparable assets (recurring Level 2). During the fourth quarter of 2009, we
transferred a $2.2 million commercial real-estate loan from the commercial loan portfolio to held
for sale. The fair value of this loan was based on a bid from a buyer and, therefore, is
classified as a recurring Level 1 at December 31, 2009. This loan was sold for the recorded amount in January, 2010.
Derivatives: The fair value of derivatives, in general, is determined using a discounted cash flow
model whose significant fair value inputs can generally be verified and do not typically involve
judgment by management (recurring Level 2).
Impaired loans with specific loss allocations: From time to time, certain loans are considered
impaired and an allowance for loan losses is established. Loans for which it is probable that
payment of interest and principal will not be made in accordance with the contractual terms of the
loan agreement are considered impaired. We measure our investment in an impaired loan based on one
of three methods: the loans observable market price, the fair value of the collateral or the
present value of expected future cash flows discounted at the loans effective interest rate. Those
impaired loans not requiring an allowance represent loans for which the fair value of the expected
repayments or collateral exceed the recorded investments in such loans. At March 31, 2010, all of
our total impaired loans were evaluated based on either the fair value of the collateral or the
present value of expected future cash flows discounted at the loans effective interest rate. When the fair value of the collateral is based on an appraised value
or when an appraised value is not available we record the impaired loan as nonrecurring Level 3.
Other real estate: At the time of acquisition, other real estate is recorded at fair value, less
estimated costs to sell, which becomes the propertys new basis. Subsequent write-downs to reflect
declines in value since the time of acquisition may occur from time to time and are recorded in
other expense in the consolidated statements of operations. The fair value of the property used at
and subsequent to the time of acquisition is typically determined by a third party appraisal of the
property (nonrecurring Level 3).
26
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Assets and liabilities measured at fair value, including financial assets for which we have elected
the fair value option, were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements Using |
|
|
|
|
|
|
Quoted |
|
|
|
|
|
|
|
|
|
|
Prices |
|
|
|
|
|
|
|
|
|
|
in Active |
|
|
|
|
|
|
|
|
|
|
Markets |
|
Significant |
|
Significant |
|
|
|
|
|
|
for |
|
Other |
|
Un- |
|
|
Fair Value |
|
Identical |
|
Observable |
|
observable |
|
|
Measure- |
|
Assets |
|
Inputs |
|
Inputs |
|
|
ments |
|
(Level 1) |
|
(Level 2) |
|
(Level 3) |
|
|
(in thousands) |
March 31, 2010: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Measured at Fair Value on a Recurring basis: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading securities |
|
$ |
49 |
|
|
$ |
49 |
|
|
|
|
|
|
|
|
|
Securities available for sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. agency residential mortgage-backed |
|
|
59,318 |
|
|
|
|
|
|
$ |
59,318 |
|
|
|
|
|
Private label residential mortgage-backed |
|
|
15,953 |
|
|
|
|
|
|
|
15,953 |
|
|
|
|
|
Other asset-backed |
|
|
5,432 |
|
|
|
|
|
|
|
5,432 |
|
|
|
|
|
Obligations of states and political subdivisions |
|
|
60,307 |
|
|
|
|
|
|
|
60,307 |
|
|
|
|
|
Trust preferred |
|
|
8,848 |
|
|
|
|
|
|
|
8,848 |
|
|
|
|
|
Loans held for sale |
|
|
30,531 |
|
|
|
|
|
|
|
30,531 |
|
|
|
|
|
Derivatives (1) |
|
|
620 |
|
|
|
|
|
|
|
620 |
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives (2) |
|
|
4,137 |
|
|
|
|
|
|
|
4,137 |
|
|
|
|
|
Measured at Fair Value on a Non-recurring basis: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized mortgage loan servicing rights (3) |
|
|
9,142 |
|
|
|
|
|
|
|
9,142 |
|
|
|
|
|
Impaired loans |
|
|
51,943 |
|
|
|
|
|
|
|
|
|
|
$ |
51,943 |
|
Other real estate |
|
|
39,606 |
|
|
|
|
|
|
|
|
|
|
|
39,606 |
|
December 31, 2009: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Measured at Fair Value on a Recurring basis: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading securities |
|
$ |
54 |
|
|
$ |
54 |
|
|
|
|
|
|
|
|
|
Securities available for sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. agency residential mortgage-backed |
|
|
47,522 |
|
|
|
|
|
|
$ |
47,522 |
|
|
|
|
|
Private label residential mortgage-backed |
|
|
30,975 |
|
|
|
|
|
|
|
|
|
|
$ |
30,975 |
|
Other asset-backed |
|
|
5,505 |
|
|
|
|
|
|
|
|
|
|
|
5,505 |
|
Obligations of states and political subdivisions |
|
|
67,132 |
|
|
|
|
|
|
|
67,132 |
|
|
|
|
|
Trust preferred |
|
|
13,017 |
|
|
|
612 |
|
|
|
12,405 |
|
|
|
|
|
Loans held for sale |
|
|
34,234 |
|
|
|
2,200 |
|
|
|
32,034 |
|
|
|
|
|
Derivatives (1) |
|
|
932 |
|
|
|
|
|
|
|
932 |
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives (2) |
|
|
4,259 |
|
|
|
|
|
|
|
4,259 |
|
|
|
|
|
Measured at Fair Value on a Non-recurring basis: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized mortgage loan servicing rights (3) |
|
|
9,599 |
|
|
|
|
|
|
|
9,599 |
|
|
|
|
|
Impaired loans |
|
|
49,819 |
|
|
|
|
|
|
|
|
|
|
|
49,819 |
|
Other real estate |
|
|
30,821 |
|
|
|
|
|
|
|
|
|
|
|
30,821 |
|
|
|
|
(1) |
|
Included in accrued income and other assets |
|
(2) |
|
Included in accrued expenses and other liabilities |
|
(3) |
|
Only includes servicing rights that are carried at fair value due to recognition of a valuation
allowance. |
27
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Changes in fair values for financial assets which we have elected the fair value option for the
periods presented were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in Fair Values for the Three-Month |
|
|
Periods Ended March 31 for items Measured at |
|
|
Fair Value Pursuant to Election of the Fair Value Option |
|
|
2010 |
|
2009 |
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
in Fair |
|
|
|
|
|
|
|
|
|
in Fair |
|
|
|
|
|
|
|
|
|
|
Values |
|
|
|
|
|
|
|
|
|
Values |
|
|
|
|
|
|
|
|
|
|
Included |
|
|
|
|
|
|
|
|
|
Included |
|
|
Net Gains (Losses) |
|
in Current |
|
Net Gains (Losses) |
|
in Current |
|
|
on Assets |
|
Period |
|
on Assets |
|
Period |
|
|
Securities |
|
Loans |
|
Earnings |
|
Securities |
|
Loans |
|
Earnings |
|
|
(in thousands) |
Trading securities |
|
$ |
(5 |
) |
|
|
|
|
|
$ |
(5 |
) |
|
$ |
(785 |
) |
|
|
|
|
|
$ |
(785 |
) |
Loans held for sale |
|
|
|
|
|
$ |
255 |
|
|
|
255 |
|
|
|
|
|
|
$ |
224 |
|
|
|
224 |
|
For those items measured at fair value pursuant to election of the fair value option, interest
income is recorded within the consolidated statements of operations based on the contractual amount
of interest income earned on these financial assets and dividend income is recorded based on cash
dividends declared.
The following represent impairment charges recognized during the three month period ended March 31,
2010 relating to assets measured at fair value on a non-recurring basis:
|
|
|
Capitalized mortgage loan servicing rights, whose individual strata are measured at
fair value had a carrying amount of $9.1 million which is net of a valuation allowance of
$2.2 million at March 31, 2010 and had a carrying amount of $9.6 million which is net of a
valuation allowance of $2.3 million at December 31, 2009. A recovery (charge) of $0.1
million and $(0.7) million was included in our results of operations for the three month
periods ending March 31, 2010 and 2009, respectively. |
|
|
|
|
Loans which are measured for impairment using the fair value of collateral for
collateral dependent loans, had a carrying amount of $72.4 million, with a valuation
allowance of $20.4 million at March 31, 2010 and had a
carrying amount of $71.6 million,
with a valuation allowance of $21.8 million at December 31, 2009. An additional provision
for loan losses relating to impaired loans of $13.6 million was included in our results of
operations for the three month period ending March 31, 2010, and $22.0 million during the
same period in 2009. |
|
|
|
|
Other real estate, which is measured using the fair value of the property, had a
carrying amount of $39.6 million which is net of a valuation allowance of $6.9 million at
March 31, 2010 and a carrying amount of $30.8 million which is net of a valuation
allowance of $6.5 million at December 31, 2009. An additional charge of $2.0 million and
$1.0 million was included in our results of operations during the three month periods
ended March 31, 2010 and 2009, respectively. |
28
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
A reconciliation for all assets and liabilities measured at fair value on a recurring basis using
significant unobservable inputs (Level 3) for the three months ended March 31, follows:
|
|
|
|
|
|
|
|
|
|
|
Securities Available for Sale |
|
|
|
2010 |
|
|
2009 |
|
|
|
(in
thousands) |
Beginning balance |
|
$ |
36,480 |
|
|
$ |
|
|
Total gains (losses) realized and unrealized: |
|
|
|
|
|
|
|
|
Included in results of operations |
|
|
132 |
|
|
|
|
|
Included in other comprehensive income |
|
|
1,713 |
|
|
|
|
|
Purchases, issuances, settlements, maturities and calls |
|
|
(16,940 |
) |
|
|
|
|
Transfers in and/or out of Level 3 |
|
|
(21,385 |
) |
|
|
47,381 |
|
|
|
|
|
|
|
|
Ending balance |
|
$ |
|
|
|
$ |
47,381 |
|
|
|
|
|
|
|
|
Amount of total gains (losses) for the period included in earnings
attributable to the change in unrealized gains (losses) relating to
assets still held at March 31 |
|
$ |
0 |
|
|
$ |
0 |
|
|
|
|
|
|
|
|
During the first quarter of 2009, certain private label residential mortgage- and other
asset-backed securities totaling $47.4 million were transferred to a level 3 valuation technique.
We believe that market dislocation for these securities began in the last four months of 2008,
particularly after the collapse of Lehman Brothers in September 2008. Since the disruption was very
recent and historically there exists seasonally poor liquidity conditions at year end, we decided
that it was appropriate to retain Level 2 pricing in 2008 and continue to monitor and review market
conditions as we moved into 2009. During the first quarter of 2009 market conditions did not
improve, in fact we believe market conditions worsened due to continued declines in residential
home prices, increased consumer credit delinquencies, high levels of foreclosures, continuing
losses at many financial institutions, and further weakness in the U.S. and global economies. This
resulted in the market for these securities being extremely dislocated, Level 2 pricing not being
based on orderly transactions and such pricing possibly being described as based on distressed
sales. As a result, we determined that it was appropriate to modify the discount rate in the
valuation model described above which resulted in these securities being reclassified to Level 3
pricing in the first quarter of 2009.
During the first quarter of 2010, we transferred these private label residential mortgage- and
other asset-backed securities, totaling $21.4 million, to a Level 2 valuation technique. In the
first quarter of 2010, while this market is still closed to new issuance, secondary market
trading activity increased and appeared to be more orderly than compared to 2009. In addition,
many bonds are trading at levels near their economic value with fewer distressed valuations
relative to 2009. Prices for many securities have been rising, due in part to negative new supply.
This improvement in trading activity is supported by sales of 11 securities with a par value of
$14.2 million at a $0.2 million gain during the first quarter of 2010 (none of these securities
were originally purchased at a discount). The Level 2 valuation technique has also been supported
through bids received from dealers on certain private label securities that approximated Level 2
pricing.
29
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
The following table reflects the difference between the aggregate fair value and the aggregate
remaining contractual principal balance outstanding for loans held for sale for which the fair
value option has been elected for the periods presented.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate |
|
|
|
|
|
Contractual |
|
|
Fair Value |
|
Difference |
|
Principal |
|
|
(in thousands) |
Loans held for sale |
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2010 |
|
$ |
30,531 |
|
|
$ |
533 |
|
|
$ |
29,998 |
|
December 31, 2009 |
|
|
34,234 |
|
|
|
278 |
|
|
|
33,956 |
|
14. Most of our assets and liabilities are considered financial instruments. Many of these
financial instruments lack an available trading market and it is our general practice and intent to
hold the majority of our financial instruments to maturity. Significant estimates and assumptions
were used to determine the fair value of financial instruments. These estimates are subjective in
nature, involving uncertainties and matters of judgment, and therefore, fair values cannot be
determined with precision. Changes in assumptions could significantly affect the estimates.
Estimated fair values have been determined using available data and methodologies that are
considered suitable for each category of financial instrument. For instruments with
adjustable-interest rates which reprice frequently and without significant credit risk, it is
presumed that estimated fair values approximate the recorded book balances.
Financial instrument assets actively traded in a secondary market, such as securities, have been
valued using quoted market prices while recorded book balances have been used for cash and due from
banks, interest bearing deposits and accrued interest.
It is not practicable to determine the fair value of Federal Home Loan Bank and Federal Reserve
Bank Stock due to restrictions placed on transferability.
The fair value of loans is calculated by discounting estimated future cash flows using estimated
market discount rates that reflect credit and interest-rate risk inherent in the loans.
Financial instrument liabilities with a stated maturity, such as certificates of deposit and other
borrowings, have been valued based on the discounted value of contractual cash flows using a
discount rate approximating current market rates for liabilities with a similar maturity.
Subordinated debentures have generally been valued based on a quoted market price of the specific
or similar instruments.
Derivative financial instruments have principally been valued based on discounted value of
contractual cash flows using a discount rate approximating current market rates.
Financial instrument liabilities without a stated maturity, such as demand deposits, savings, NOW
and money market accounts, have a fair value equal to the amount payable on demand.
30
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
The estimated fair values and recorded book balances follow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2010 |
|
|
December 31, 2009 |
|
|
|
|
|
|
Recorded |
|
|
|
|
|
|
Recorded |
|
|
|
Estimated |
|
|
Book |
|
|
Estimated |
|
|
Book |
|
|
|
Fair Value |
|
|
Balance |
|
|
Fair Value |
|
|
Balance |
|
|
|
(in thousands) |
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
46,900 |
|
|
$ |
46,900 |
|
|
$ |
65,200 |
|
|
$ |
65,200 |
|
Interest bearing deposits |
|
|
323,500 |
|
|
|
323,500 |
|
|
|
223,500 |
|
|
|
223,500 |
|
Trading securities |
|
|
50 |
|
|
|
50 |
|
|
|
50 |
|
|
|
50 |
|
Securities available for sale |
|
|
149,900 |
|
|
|
149,900 |
|
|
|
164,200 |
|
|
|
164,200 |
|
Federal Home Loan Bank and Federal Reserve Bank Stock |
|
NA |
|
|
|
27,900 |
|
|
NA |
|
|
|
27,900 |
|
Net loans and loans held for
sale |
|
|
2,029,500 |
|
|
|
2,110,000 |
|
|
|
2,178,000 |
|
|
|
2,251,900 |
|
Accrued interest receivable |
|
|
8,500 |
|
|
|
8,500 |
|
|
|
8,900 |
|
|
|
8,900 |
|
Derivative financial
instruments |
|
|
600 |
|
|
|
600 |
|
|
|
900 |
|
|
|
900 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits with no stated
maturity |
|
$ |
1,423,500 |
|
|
$ |
1,423,500 |
|
|
$ |
1,394,400 |
|
|
$ |
1,394,400 |
|
Deposits with stated maturity |
|
|
1,086,300 |
|
|
|
1,074,100 |
|
|
|
1,183,200 |
|
|
|
1,171,300 |
|
Other borrowings |
|
|
161,900 |
|
|
|
157,500 |
|
|
|
136,300 |
|
|
|
131,200 |
|
Subordinated debentures |
|
|
57,400 |
|
|
|
92,900 |
|
|
|
46,500 |
|
|
|
92,900 |
|
Accrued interest payable |
|
|
5,900 |
|
|
|
5,900 |
|
|
|
4,500 |
|
|
|
4,500 |
|
Derivative financial
instruments |
|
|
4,100 |
|
|
|
4,100 |
|
|
|
4,300 |
|
|
|
4,300 |
|
The fair values for commitments to extend credit and standby letters of credit are estimated to
approximate their aggregate book balance, which is nominal.
Fair value estimates are made at a specific point in time, based on relevant market information and
information about the financial instrument. These estimates do not reflect any premium or discount
that could result from offering for sale the entire holdings of a particular financial instrument.
Fair value estimates are based on existing on- and off-balance sheet financial instruments without
attempting to estimate the value of anticipated future business, the value of future earnings
attributable to off-balance sheet activities and the value of assets and liabilities that are not
considered financial instruments.
Fair value estimates for deposit accounts do not include the value of the core deposit intangible
asset resulting from the low-cost funding provided by the deposit liabilities compared to the cost
of borrowing funds in the market.
15. Mepco purchases payment plans from companies (which we
refer to as Mepcos counterparties) that provide vehicle service contracts and similar products
to consumers. The payment plans (which are classified as finance receivables in our consolidated
statements of financial condition) permit a consumer to purchase a service contract by making
installment payments, generally for a term of 12 to 24 months, to the sellers of those contracts
(one of the counterparties). Mepco does not evaluate the creditworthiness of the individual
customer but instead primarily relies on the payment plan collateral (the unearned vehicle service
contract and unearned sales commission) in the event of default. When consumers stop making
payments or exercise their right to voluntarily cancel the contract, the remaining unpaid balance
of the payment plan is normally recouped by Mepco from the counterparties that sold the
31
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
contract and provided the coverage. The refund obligations of these counterparties are not fully
secured. We record losses or charges in vehicle service contract contingencies expense, included in
non-interest expenses, for estimated defaults by these counterparties in their obligations
to Mepco.
We recorded an expense of $3.4 million and $0.8 million for vehicle service contract payment plan
counterparty contingencies in the first quarters of 2010 and 2009, respectively. These charges
relate to Mepcos aforementioned business activities and are being classified in non-interest
expense because they are associated with a default or potential default of a contractual obligation
under Mepcos contracts with business counterparties as opposed to loss on the administration of
the payment plan itself. Our estimate of probable incurred losses from vehicle service contract
payment plan counterparty contingencies requires a significant amount of judgment because a number
of factors can influence the amount of loss that we may ultimately incur. These factors include our
estimate of future cancellations of vehicle service contracts, our evaluation of collateral that
may be available to recover funds due from our counterparties, and the amount collected from
counterparties in connection with their contractual obligations. We apply a rigorous
process, based upon observable contract activity and past experience, to estimate probable incurred
losses and quantify the necessary reserves for our vehicle service contract counterparty
contingencies, but there can be no assurance that our modeling process will successfully identify
all such losses. As a result, we could record future losses associated with vehicle service
contract counterparty contingencies that may be materially different than the levels that we
recorded in 2010 and 2009.
In particular, Mepco had purchased a significant amount of payment plans from a single counterparty
that declared bankruptcy on March 1, 2010. Mepco is actively working to reduce its credit exposure
to this counterparty. The amount of payment plans (finance receivables) purchased from this
counterparty and outstanding at March 31, 2010 totaled approximately $147.4 million (compared to
$206.1 million at December 31, 2009). In addition, as of March 31, 2010, this counterparty owes
Mepco $27.0 million for previously cancelled payment plans. The bankruptcy and wind down of
operations by this counterparty is likely to lead to substantial potential losses as this entity
will not be in a position to honor its obligations on payment plans that Mepco has
purchased which are cancelled prior to payment in full. Mepco will seek to recover amounts owed by
the counterparty from various co-obligors and guarantors, through the liquidation of certain
collateral held by Mepco, and through claims against this counterpartys bankruptcy estate. In the
second half of 2009, Mepco established a $19.0 million reserve for losses related to this
counterparty. During the first quarter of 2010 this reserve was increased by $0.5 million, to
$19.5 million as of March 31, 2010. We currently believe this reserve is adequate given a review
of all relevant factors.
In addition, several of these vehicle service contract marketers, including the counterparty
described above and other companies, from which Mepco has purchased payment plans, have been sued
or are under investigation for alleged violations of telemarketing laws and other consumer
protection laws. The actions have been brought primarily by state attorneys general and the Federal
Trade Commission but there have also been class action and other private lawsuits filed. In some
cases, the companies have been placed into receivership or have discontinued business. In addition,
the allegations, particularly those relating to blatantly abusive telemarketing practices by a
relatively small number of marketers, have resulted in a significant amount of negative publicity
that has adversely affected and may in the future continue to adversely affect sales and customer
cancellations of purchased products throughout the industry, which have already been negatively
impacted by the economic recession. It is possible these events could also cause federal or state
lawmakers to enact legislation to further regulate the industry.
32
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
The above described events have had and may continue to have an adverse impact on Mepco in several
ways. First, we face increased risk with respect to certain counterparties defaulting in their
contractual obligations to Mepco which could result in additional charges for losses if these
counterparties go out of business. Second, these events have negatively affected sales and customer
cancellations in the industry, which has had and is expected to continue to have a negative impact
on the profitability of Mepcos business. In addition, if any federal or state investigation is
expanded to include finance companies such as Mepco, Mepco will face additional legal and other
expenses in connection with any such investigation. An increased level of private actions in which
Mepco is named as a defendant will also cause Mepco to incur additional legal expenses as well as
potential liability. Finally, Mepco has incurred and will likely continue to incur additional legal
and other expenses, in general, in dealing with these industry problems. Net finance receivables
held by Mepco totaled $340.7 million (or approximately 11.7% of total assets) and $406.3 million
(or approximately 13.7% of total assets) at March 31, 2010 and December 31, 2009, respectively. We
expect that the amount of total payment plans (finance receivables) held by Mepco will continue to
decline during the remainder of 2010, due to the loss of business from the above described
counterparty as well as our desire to reduce finance receivables as a percentage of total assets.
This decline in finance receivables is expected to adversely impact our net interest income and net
interest margin.
16. On January 29, 2010, we held a special shareholders meeting at which our shareholders
approved an amendment to our Articles of Incorporation to increase the number of shares of common
stock we are authorized to issue from 60 million to 500 million. They also approved the issuance of
our common stock in exchange for certain of our trust preferred securities and in exchange for the
shares of our preferred stock held by the UST.
On
April 2, 2010, we entered into an exchange agreement with the UST pursuant to which the UST agreed to exchange all 72,000 shares of the our
Series A Fixed Rate Cumulative Perpetual Preferred Stock, with a liquidation preference of $1,000
per share (Series A Preferred Stock), beneficially owned and held by the UST, plus accrued and
unpaid dividends on such Series A Preferred Stock, for shares of our Series B Fixed Rate Cumulative
Mandatorily Convertible Preferred Stock, with a liquidation preference of $1,000 per share (Series
B Preferred Stock). As part of the terms of the exchange agreement, we also agreed to amend and
restate the terms of the warrant, dated December 12, 2008, issued to the UST to purchase 3,461,538
shares of our common stock.
On April 16, 2010, we closed the transactions described in the exchange agreement and we issued to
the UST (1) 74,426 shares of our Series B Preferred Stock and (2) an Amended and Restated Warrant
to purchase 3,461,538 shares of our common stock at an exercise price of $0.7234 per share (the
Amended Warrant) for all of the 72,000 shares of Series A Preferred Stock and the original
warrant that had been issued to the UST in December 2008 pursuant to the TARP Capital Purchase
Program, plus approximately $2.4 million in accrued dividends on such Series A Preferred Stock.
With the exception of being convertible into shares of our common stock, the terms of the Series B
Preferred Stock are substantially similar to the terms of the
Series A Preferred Stock that was
exchanged. The Series B Preferred Stock qualifies as Tier 1 regulatory capital and pays cumulative
dividends quarterly at a rate of 5% per annum through
February 14, 2014, and at a rate of 9% per annum
thereafter. The Series B Preferred Stock are non-voting, other than class voting rights on certain
matters that could adversely affect the Series B Preferred Stock. If dividends on the Series B
Preferred Stock have not been paid for an aggregate of six quarterly dividend periods or more,
whether consecutive or not, our authorized number of directors will be automatically increased by
two and the holders of the Series B Preferred Stock, voting together with holders of any then
33
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
outstanding voting parity stock, will have the right to elect those directors at our next annual
meeting of shareholders or at a special meeting of shareholders called for that purpose. These
directors would be elected annually and serve until all accrued and unpaid dividends on the Series
B Preferred Stock have been paid.
Under the terms of the Series B Preferred Stock, UST (and any subsequent holder of the Series B
Preferred Stock) will have the right to convert the Series B Preferred Stock into our common stock
at any time. In addition, we will have the right to compel a conversion of the Series B Preferred
Stock into common stock, subject to the following conditions:
|
(i) |
|
we shall have received all appropriate approvals from the Board of
Governors of the Federal Reserve System; |
|
|
(ii) |
|
we shall have issued our common stock in exchange for at least $40
million aggregate original liquidation amount of the trust preferred securities issued
by the Companys trust subsidiaries, IBC Capital Finance II, IBC Capital Finance III,
IBC Capital Finance IV, and Midwest Guaranty Trust I; |
|
|
(iii) |
|
we shall have closed one or more transactions (on terms reasonably
acceptable to the UST, other than the price per share of common stock) in which
investors, other than the UST, have collectively provided a minimum aggregate amount
of $100 million in cash proceeds to us in exchange for our common stock; and |
|
|
(iv) |
|
we shall have made the anti-dilution adjustments to the Series B
Preferred Stock, if any, required by the terms of the Series B Preferred Stock. |
If converted by the holder or by us pursuant to either of the above-described conversion rights,
each share of Series B Preferred Stock (liquidation preference of $1,000 per share) will convert into a number of
shares of our common stock equal to a fraction, the numerator of which is $750 and the denominator
of which is $0.7234, which was the market price of our common stock
at the time the exchange agreement was signed (as such market price was determined pursuant to the terms of the Series B Preferred Stock),
referred to as the Conversion Rate, provided that such
Conversion Rate is subject to certain anti-dilution adjustments. As
an example only, at the time they were issued, the Series B Preferred
Stock were convertible into approximately 77.2 million shares of
our common stock. This Conversion Rate is subject to certain
anti-dilution adjustments that may result in a greater number of shares being issued to the holder
of the Series B Preferred Stock.
Unless earlier converted by the holder or by us as described above, the Series B Preferred Stock
will convert into shares of our common stock on a mandatory basis on the seventh anniversary of the
issuance of the Series B Preferred Stock. In any such mandatory
conversion, each share of Series B Preferred Stock (liquidation preference of $1,000 per share) will convert into a number of shares of our
common stock equal to a fraction, the numerator of which is $1,000 and the denominator of which is
the market price of our common stock at the time of such mandatory conversion (as such market price
is determined pursuant to the terms of the Series B Preferred Stock).
At the time any Series B Preferred Stock are converted into our common stock, we will be required
to pay all accrued and unpaid dividends on the Series B Preferred Stock being converted in cash or,
at our option, in shares of our common stock at the same conversion rate as is applicable to the
conversion of the Series B Preferred Stock (as described above).
34
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
The maximum number of shares of our common stock that may be issued upon conversion of all Series B
Preferred Stock and any accrued dividends on Series B Preferred Stock is 144.0 million, unless we
receive shareholder approval to issue a greater number of shares.
The Series B Preferred Stock may be redeemed by us, subject to the approval of the Board of
Governors of the Federal Reserve System, at any time, in an amount up to the cash proceeds
(minimum of approximately $18.6 million) from qualifying equity
offerings of common stock (plus any net increase to our retained earnings after the original issue date).
If the Series B Preferred Stock are redeemed prior to the first dividend payment date falling on or after the second
anniversary of the original issue date, the redemption price will be equal to the $1,000 liquidation amount per share plus any
accrued and unpaid dividends. If the Series B Preferred Stock are redeemed on or after such date, the redemption price will be
the greater of (a) the $1,000 liquidation amount per share plus any accrued and unpaid dividends and (b) the product of the applicable
Conversion Rate (as described above) and the average of the market prices per share of our common stock (as such market price is determined
pursuant to the terms of the Series B Preferred Stock) over a 20 trading day period beginning on the trading day immediately after the Company
gives notice of redemption to the holder (plus any accrued and unpaid dividends). In any redemption, we must redeem at least 25% of the number
of Series B Preferred Stock originally issued to the UST, unless fewer of such shares are then outstanding (in which case all of the Series B
Preferred Stock must be redeemed).
In April of 2010, we commenced an offer to exchange up to 180.2 million newly issued shares of our common stock for properly tendered and accepted
trust preferred securities issued by IBC Capital Finance II, IBC Capital Finance III, IBC Capital Finance IV, and Midwest Guaranty Trust I
(the Exchange Offer). The Exchange Offer will expire at 11:59 p.m., Eastern Time, on Tuesday, June 1, 2010, unless extended or earlier
terminated by us. In connection with the Exchange Offer, for each trust preferred security of IBC Capital Finance II, IBC Capital Finance III, IBC
Capital Finance IV, and Midwest Guaranty Trust I accepted in accordance with the terms of the Exchange Offer, we will issue a number of shares of our
common stock having an aggregate dollar value as set forth in the prospectus for the Exchange Offer and in our registration statement filed with the
Securities and Exchange Commission on April 15, 2010.
On April 27, 2010, at our annual meeting of shareholders, our shareholders also approved an amendment to our Articles of Incorporation that will
allow us to effect a 1-for-10 reverse stock split. Although approved
by our shareholders, we have not yet undertaken this reverse stock split.
35
ITEM 2.
Managements Discussion and Analysis
of Financial Condition and Results of Operations
The following section presents additional information that may be necessary to assess our financial
condition and results of operations. This section should be read in conjunction with our
consolidated financial statements contained elsewhere in this report as well as our 2009 Annual
Report on Form 10-K. The Form 10-K includes a list of risk factors that you should consider in
connection with any decision to buy or sell our securities.
Introduction. Our success depends to a great extent upon the economic conditions in Michigans
Lower Peninsula. We have in general experienced a slowing economy in
Michigan since 2001. Further, over the past few years,
Michigans unemployment rate has been consistently above the
national average. We provide
banking services to customers located
primarily in Michigans Lower Peninsula. Our loan portfolio, the ability of the borrowers to repay
these loans, and the value of the collateral securing these loans will be impacted by local
economic conditions. The continued economic difficulties faced in Michigan has had and may continue
to have many adverse consequences as described below in Portfolio Loans and asset quality.
Dramatic declines in the housing market in recent years, with falling home prices and elevated
levels of foreclosures and unemployment have resulted in and may continue to result in significant
write-downs of asset values by us and other financial institutions. These write-downs have caused
many financial institutions to seek additional capital, to merge with larger and stronger
institutions and, in some cases, to fail.
Additionally, capital and credit markets have generally experienced elevated levels of volatility
and disruption over the past few years. This market turmoil and tightening of credit have led to a
lack of general consumer confidence and reduction of business activity.
In response to these difficult market conditions and the significant losses that we have incurred
in the past two years that have reduced our capital, we have taken steps or initiated actions
designed to restore our capital levels, improve our operations and augment our liquidity as
described in more detail below.
On January 29, 2010, we held a special shareholders meeting at which our shareholders approved an
amendment to our Articles of Incorporation to increase the number of shares of common stock we are
authorized to issue from 60 million to 500 million. They also approved the issuance of our common
stock in exchange for certain of our trust preferred securities and in exchange for the shares of
our preferred stock held by the U.S. Department of Treasury (UST).
On April 2, 2010, we entered into an exchange agreement with the UST. On April 16, 2010, we closed
the transactions described in the exchange agreement and we issued to the UST (1) 74,426 shares of
our newly issued Series B Fixed Rate Cumulative Mandatorily Convertible Preferred Stock, with a
liquidation preference of $1,000 per share (the Series B Preferred Stock), and (2) an Amended and
Restated Warrant to purchase 3,461,538 shares of our common stock at an exercise price of $0.7234
per share (the Amended Warrant) for all of the 72,000 shares of Series A Fixed Rate Cumulative
Perpetual Preferred Stock (the Series A Preferred Stock) and the original warrant that had been
issued to the UST in December 2008 pursuant to the TARP Capital Purchase Program, plus
approximately $2.4 million in accrued and unpaid dividends on
36
such Series A Preferred Stock. The terms of the new Series B Preferred Stock are substantially
similar to the terms of the Series A Preferred Stock, except that the Series B Preferred Stock is
convertible into our common stock. (See Liquidity and capital resources.)
In April of 2010, we commenced an offer to exchange up to 180.2 million newly issued shares of our
common stock for properly tendered and accepted trust preferred securities issued by IBC Capital
Finance II, IBC Capital Finance III, IBC Capital Finance IV, and Midwest Guaranty Trust I (the
Exchange Offer). The Exchange Offer will expire at 11:59 p.m., Eastern Time, on Tuesday, June 1,
2010, unless extended or earlier terminated by us. In connection with the Exchange Offer, for each
trust preferred security of IBC Capital Finance II, IBC Capital Finance III, IBC Capital Finance
IV, and Midwest Guaranty Trust I accepted in accordance with the terms of the Exchange Offer, we
will issue a number of shares of our common stock having an aggregate dollar value as set forth in
the prospectus for the Exchange Offer and in our registration statement filed with the Securities
and Exchange Commission on Form S-4 on April 15, 2010.
On April 27, 2010, at our annual meeting of shareholders, our shareholders also approved
an amendment to our Articles of Incorporation that will allow us to effect a 1-for-10 reverse stock
split. Although approved by our shareholders, we have not yet undertaken this reverse stock split.
As described in more detail below under Liquidity and capital resources, we adopted a
capital restoration plan that contemplates three primary initiatives that have been or will be
undertaken in order to increase our common equity capital, decrease our expenses, and enable us to
withstand and better respond to current market conditions and the potential for worsening market
conditions. Those three initiatives are: (i) an offer to our trust preferred securities holders to
convert the securities they hold into our common stock; (ii) a public offering of our common stock
for cash; and (iii) converting the preferred stock the UST holds into our common stock. We cannot
be sure that we will be able to successfully execute on these identified initiatives in a timely
manner or at all. The successful implementation of our capital restoration plan is, in many
respects, largely out of our control and depends on factors such as the aggregate amount of trust
preferred securities tendered in the Exchange Offer and our ability to sell our common stock or
other securities for cash. These factors, in turn, may depend on factors outside of our control
such as the stability of the financial markets, other macro economic conditions, and investors
perception of the ability of the Michigan economy to recover from the current recession.
If we are not soon able to achieve the minimum capital ratios set forth in our capital restoration
plan (as described below in Liquidity and capital resources), this inability would likely
materially and adversely affect our business, our financial condition, and the value of our common
stock. An inability to improve our capital position would make it very difficult for us to
withstand continued losses that we may incur and that may be increased or made more likely as a
result of continued economic difficulties and other factors.
In addition, we believe that if we are unable to achieve the minimum capital ratios set forth in
our capital restoration plan by or within a reasonable time after a June 30, 2010, deadline imposed
by our Board of Directors, and if our financial condition and performance otherwise fail to
meaningfully improve, it is likely we will not be able to remain well-capitalized under federal
regulatory standards. In that case, we expect our primary bank regulators would also impose
additional regulatory restrictions and requirements through a regulatory enforcement action. If we
fail to remain well-capitalized under federal regulatory standards, we will be prohibited from
accepting or renewing brokered certificates of deposit (Brokered CDs) without the prior
37
consent of the Federal Deposit Insurance Corporation (FDIC), which would likely have a materially
adverse impact on our business and financial condition. If our regulators take enforcement action
against us, it would likely increase our expenses and could limit our business operations. There
could be other expenses associated with a continued deterioration of our capital, such as increased
deposit insurance premiums payable to the FDIC.
Additional restrictions would make it increasingly difficult for us to withstand the current
economic conditions and any continued deterioration in our loan portfolio. We could then be
required to engage in a sale or other transaction with a third party or our subsidiary bank could
be placed into receivership by bank regulators. Any such event could be expected to result in a
loss of the entire value of our outstanding shares of common stock, including any common stock
issued in exchange for our preferred stock held by the UST or for our trust preferred securities in
our Exchange Offer, and it could also result in a loss of the entire value of our outstanding trust
preferred securities and preferred stock.
It is against this backdrop that we discuss our results of operations and financial condition in
the first quarter of 2010 as compared to earlier periods.
Results of Operations
Summary. We incurred a net loss of $13.8 million and a net loss applicable to common stock of
$14.9 million during the three months ended March 31, 2010, compared to a net loss of $18.6 million
and a net loss applicable to common stock of $19.7 million during the three months ended March 31,
2009. These losses are primarily due to elevated provisions for loan losses, loan and collection
costs, losses on other real estate (ORE) and repossessed
assets, vehicle service contract payment
plan counterparty contingencies expense and FDIC deposit insurance.
Key performance ratios(a)
|
|
|
|
|
|
|
|
|
|
|
Three months |
|
|
ended March 31, |
|
|
2010 |
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
Net loss (annualized) to |
|
|
|
|
|
|
|
|
Average assets |
|
|
(2.06 |
)% |
|
|
(2.68 |
)% |
Average common shareholders equity |
|
|
(184.46 |
) |
|
|
(62.73 |
) |
|
|
|
|
|
|
|
|
|
Net loss per common share |
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.62 |
) |
|
$ |
(0.84 |
) |
Diluted |
|
|
(0.62 |
) |
|
|
(0.84 |
) |
|
|
|
(a) |
|
These amounts are calculated using net income applicable to common stock. |
Net interest income. Net interest income is the most important source of our earnings and thus is
critical in evaluating our results of operations. Changes in our net interest income are primarily
influenced by our level of interest-earning assets and the income or yield that we earn on those
assets and the manner and cost of funding our interest-earning assets. Certain macro-economic
factors can also influence our net interest income such as the level and direction of interest
rates, the difference between short-term and long-term interest rates (the steepness of the yield
curve) and the general strength of the economies in which we are doing business. Finally, risk
management plays an important role in our level of net interest income. The ineffective
38
management of credit risk and interest-rate risk in particular can adversely impact our net
interest income.
Net interest income totaled $30.0 million during the first quarter of 2010, which represents a $4.3
million or 12.6% decrease from the comparable quarter one year earlier. The decrease in net
interest income in 2010 compared to 2009 reflects a 58 basis point decline in our net interest
income as a percent of average interest-earning assets (the net interest margin) as well as a
$28.5 million decrease in average interest-earning assets. The decline in the net interest margin
primarily reflects a decrease in the yield on interest earning assets that fell to 6.12% during the
first quarter of 2010 from 6.98% in the year ago period. This decline is principally due to a
change in the mix of interest-earning assets with a declining level of higher yielding loans and an
increasing level of lower yielding short-term investments, as described in more detail below. The
change in asset mix reflects our strategy to preserve our regulatory capital levels by reducing
loan balances that have higher risk weightings for regulatory capital purposes.
Beginning in the last half of 2009 and continuing into the first quarter of 2010, we increased our
level of lower-yielding interest bearing cash balances to augment our liquidity in response to our
deteriorating financial condition (see Liquidity and capital resources). In addition, due to the
challenges facing Mepco (see Noninterest expense), we expect the balance of finance receivables
to decline by approximately 40% in 2010 (such finance receivables declined by $65.6 million, or
16.1%, during the first quarter of 2010, which represents a 64.6% annualized rate). These finance
receivables are the highest yielding segment of our loan portfolio, with an average yield of
approximately 13% to 14%. The combination of these two items (an increase in the level of
lower-yielding interest bearing cash balances and a decrease in the level of higher-yielding
finance receivables) has had (in the first quarter) and is expected to continue to have an adverse
impact on our 2010 net interest income and net interest margin.
The current interest rate environment (lower short-term interest rates and a steeper yield curve)
has exacerbated the adverse impact of maintaining a high level of liquidity.
Our net interest income is also adversely impacted by our level of non-accrual loans. In the first
quarter of 2010 non-accrual loans averaged $103.3 million compared to $127.5 million in the first
quarter of 2009. In addition, we reversed $0.4 million of accrued and unpaid interest on loans
placed on non-accrual in the first quarter of 2010 compared to $0.9 million during the first
quarter of 2009.
39
Average Balances and Rates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
March 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
Average |
|
|
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
|
Balance |
|
|
Interest |
|
|
Rate |
|
|
Balance |
|
|
Interest |
|
|
Rate |
|
|
|
(dollars in thousands) |
|
Assets (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable loans |
|
$ |
2,252,674 |
|
|
$ |
38,922 |
|
|
|
6.98 |
% |
|
$ |
2,497,623 |
|
|
$ |
44,300 |
|
|
|
7.16 |
% |
Tax-exempt loans (2) |
|
|
10,128 |
|
|
|
105 |
|
|
|
4.20 |
|
|
|
9,927 |
|
|
|
101 |
|
|
|
4.13 |
|
Taxable securities |
|
|
96,213 |
|
|
|
1,160 |
|
|
|
4.89 |
|
|
|
114,823 |
|
|
|
1,733 |
|
|
|
6.12 |
|
Tax-exempt securities (2) |
|
|
64,415 |
|
|
|
685 |
|
|
|
4.31 |
|
|
|
103,070 |
|
|
|
1,107 |
|
|
|
4.36 |
|
Cash interest bearing |
|
|
274,955 |
|
|
|
157 |
|
|
|
0.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other investments |
|
|
27,854 |
|
|
|
215 |
|
|
|
3.13 |
|
|
|
29,277 |
|
|
|
324 |
|
|
|
4.49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Earning Assets |
|
|
2,726,239 |
|
|
|
41,244 |
|
|
|
6.12 |
|
|
|
2,754,720 |
|
|
|
47,565 |
|
|
|
6.98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
|
59,018 |
|
|
|
|
|
|
|
|
|
|
|
61,139 |
|
|
|
|
|
|
|
|
|
Other assets, net |
|
|
148,460 |
|
|
|
|
|
|
|
|
|
|
|
158,443 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
2,933,717 |
|
|
|
|
|
|
|
|
|
|
$ |
2,974,302 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Savings and NOW |
|
$ |
1,084,499 |
|
|
|
863 |
|
|
|
0.32 |
|
|
$ |
944,904 |
|
|
|
1,581 |
|
|
|
0.68 |
|
Time deposits |
|
|
1,127,618 |
|
|
|
7,356 |
|
|
|
2.65 |
|
|
|
855,025 |
|
|
|
6,967 |
|
|
|
3.30 |
|
Other borrowings |
|
|
227,621 |
|
|
|
2,994 |
|
|
|
5.33 |
|
|
|
599,379 |
|
|
|
4,670 |
|
|
|
3.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Bearing Liabilities |
|
|
2,439,738 |
|
|
|
11,213 |
|
|
|
1.86 |
|
|
|
2,399,308 |
|
|
|
13,218 |
|
|
|
2.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits |
|
|
327,570 |
|
|
|
|
|
|
|
|
|
|
|
308,538 |
|
|
|
|
|
|
|
|
|
Other liabilities |
|
|
64,396 |
|
|
|
|
|
|
|
|
|
|
|
70,737 |
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
102,013 |
|
|
|
|
|
|
|
|
|
|
|
195,719 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ |
2,933,717 |
|
|
|
|
|
|
|
|
|
|
$ |
2,974,302 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income |
|
|
|
|
|
$ |
30,031 |
|
|
|
|
|
|
|
|
|
|
$ |
34,347 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income as a Percent
of Earning Assets |
|
|
|
|
|
|
|
|
|
|
4.45 |
% |
|
|
|
|
|
|
|
|
|
|
5.03 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
All domestic, except for $0.9 million and
$6.9 million for the three months ended March 31, 2010 and 2009,
respectively, of average finance receivables included in taxable loans from customers domiciled in
Canada. |
|
(2) |
|
Interest on tax-exempt loans and securities is not presented on a fully tax
equivalent basis due to the current net operating loss carryforward position and the deferred
tax asset valuation allowance. |
Provision for loan losses. The provision for loan losses was $17.1 million and $30.0 million
during the three months ended March 31, 2010 and 2009, respectively. The provision reflects our
assessment of the allowance for loan losses taking into consideration factors such as loan mix,
levels of non-performing and classified loans and loan net charge-offs. While we use relevant
information to recognize losses on loans, additional provisions for related losses may be necessary
based on changes in economic conditions, customer circumstances and other credit risk factors. The
decrease in the provision for loan losses in the first quarter of 2010 primarily reflects reduced
levels of non-performing loans, lower total loan balances and a decline in loan net charge-offs.
See Portfolio Loans and asset quality for a discussion of the various
40
components of the allowance for loan losses and their impact on the provision for loan losses in
the first quarter of 2010.
Non-interest income. Non-interest income is a significant element in assessing our results of
operations. On a long-term basis we are attempting to grow non-interest income in order to
diversify our revenues within the financial services industry. We regard net gains on mortgage loan
sales as a core recurring source of revenue but they are quite cyclical and volatile. We regard net
gains (losses) on securities as a non-operating component of non-interest income. As a result, we
believe it is best to evaluate our success in growing non-interest income and diversifying our
revenues by also comparing non-interest income when excluding net gains (losses) on assets
(mortgage loans and securities).
Non-interest income totaled $12.0 million during the first three months of 2010 compared to $11.6
million in 2009.
Non-Interest Income
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
March 31, |
|
|
March 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(in thousands) |
|
Service charges on deposit accounts |
|
$ |
5,275 |
|
|
$ |
5,507 |
|
Net gains (losses) on assets |
|
|
|
|
|
|
|
|
Mortgage loans |
|
|
1,843 |
|
|
|
3,281 |
|
Securities |
|
|
265 |
|
|
|
(564 |
) |
Other than temporary loss on securities
available for sale |
|
|
|
|
|
|
|
|
Total impairment loss |
|
|
(118 |
) |
|
|
(17 |
) |
Loss recognized in other comprehensive loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net impairment loss recognized in earnings |
|
|
(118 |
) |
|
|
(17 |
) |
VISA check card interchange income |
|
|
1,572 |
|
|
|
1,415 |
|
Mortgage loan servicing |
|
|
432 |
|
|
|
(842 |
) |
Mutual fund and annuity commissions |
|
|
389 |
|
|
|
453 |
|
Bank owned life insurance |
|
|
468 |
|
|
|
401 |
|
Title insurance fees |
|
|
494 |
|
|
|
609 |
|
Other |
|
|
1,397 |
|
|
|
1,335 |
|
|
|
|
|
|
|
|
Total non-interest income |
|
$ |
12,017 |
|
|
$ |
11,578 |
|
|
|
|
|
|
|
|
Service charges on deposit accounts totaled $5.3 million in the first quarter of 2010, a $0.2
million or 4.2% decrease from the comparable period in 2009. The decrease in such service charges
principally relates to a decline in non-sufficient funds (NSF) occurrences and related NSF fees.
We believe the decline in NSF occurrences is due to our customers managing their finances more
closely in order to reduce NSF activity and avoid the associated fees because of the current
challenging economic conditions.
Gains on the sale of mortgage loans were $1.8 million and $3.3 million in the first quarters of
2010 and 2009, respectively. Mortgage loan sales totaled $87.7 million in the first quarter of
2010 compared to $142.6 million in the first quarter of 2009. Mortgage loans originated totaled
$90.0 million in the first quarter of 2010 compared to $154.6 million in the comparable quarter
41
of 2009. The decline in mortgage loan originations is primarily due to a decrease in refinancing
activity.
Mortgage Loan Activity
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
March 31, |
|
March 31, |
|
|
2010 |
|
2009 |
|
|
(dollars in thousands) |
Mortgage loans originated |
|
$ |
90,007 |
|
|
$ |
154,608 |
|
Mortgage loans sold |
|
|
87,708 |
|
|
|
142,636 |
|
Mortgage loans sold with servicing rights released |
|
|
11,864 |
|
|
|
5,429 |
|
Net gains on the sale of mortgage loans |
|
|
1,843 |
|
|
|
3,281 |
|
Net gains as a percent of mortgage loans sold
(Loan Sale Margin) |
|
|
2.10 |
% |
|
|
2.30 |
% |
Fair value adjustments included in the Loan
Sale Margin |
|
|
(.07 |
) |
|
|
0.65 |
|
The volume of loans sold is dependent upon our ability to originate mortgage loans as well as the
demand for fixed-rate obligations and other loans that we cannot profitably fund within established
interest-rate risk parameters. (See Portfolio Loans and asset quality.) Net gains on mortgage
loans are also dependent upon economic and competitive factors as well as our ability to
effectively manage exposure to changes in interest rates. As a result, this category of revenue
can be quite cyclical and volatile.
We generated net securities gains of $0.1 million and net securities losses of $0.6 million in the
first quarters of 2010 and 2009, respectively. The 2010 securities gains was due primarily to a
$0.3 million net gain on the sale of municipal, bank trust preferred and private-label residential
mortgage-backed investment securities. The gains were offset by $0.1 million of other than
temporary impairment charges. The 2009 securities losses were due to a decline in the fair value
of trading securities of $0.8 million that was partially offset by $0.2 million of net securities
gains due principally to the sale of municipal securities. (See Securities.)
VISA check card interchange income increased by 11.1% in the first quarter of 2010 compared to the
year ago period. These results are principally attributable to a rise in the frequency of use of
our VISA check card product by our customers.
Mortgage
loan servicing generated income of $0.4 million and a loss of
$0.8 million in the first quarters
of 2010 and 2009, respectively. As compared to the first quarter of 2010, the year-ago quarter
included a $0.8 million higher impairment charge and $0.4 million in higher amortization of
capitalized mortgage loan servicing rights. The 2009 impairment charge primarily reflects
declining mortgage loan interest rates resulting in higher estimated future prepayment rates during
that year-ago period. Activity related to capitalized mortgage loan servicing rights is as
follows:
42
Capitalized Real Estate Mortgage Loan Servicing Rights
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
March 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(in thousands) |
|
Balance at beginning of period |
|
$ |
15,273 |
|
|
$ |
11,966 |
|
Originated servicing rights capitalized |
|
|
775 |
|
|
|
1,499 |
|
Amortization |
|
|
(758 |
) |
|
|
(1,179 |
) |
(Increase)/decrease in impairment
reserve |
|
|
145 |
|
|
|
(697 |
) |
|
|
|
|
|
|
|
Balance at end of period |
|
$ |
15,435 |
|
|
$ |
11,589 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment reserve at end of period |
|
$ |
2,157 |
|
|
$ |
5,348 |
|
|
|
|
|
|
|
|
At March 31, 2010 we were servicing approximately $1.73 billion in mortgage loans for others on
which servicing rights have been capitalized. This servicing portfolio had a weighted average
coupon rate of approximately 5.68% and a weighted average service fee of 25.6 basis points.
Remaining capitalized mortgage loan servicing rights at March 31, 2010 totaled $15.4 million and
had an estimated fair market value of $16.5 million.
Mutual fund and annuity commissions decreased during the first quarter of 2010 compared to the year
ago period primarily reflecting lower sales of these products. These lower sales are primarily due
to the elimination of certain personnel within the wealth management portion of our investment and
insurance sales force in early 2010.
Income from bank owned life insurance increased in 2010 due to a higher average crediting rate on
our cash surrender value reflecting generally improved total returns on the underlying separate
account assets.
Title insurance fees decreased during the first quarter of 2010 compared to the year ago period
primarily as a result of the aforementioned decline in mortgage lending origination volume.
Other non-interest income was relatively unchanged between the first quarters of 2010 and 2009.
Non-interest expense. Non-interest expense is an important component of our results of operations.
Historically, we primarily focused on revenue growth, and while we strive to efficiently manage our
cost structure, our non-interest expenses generally increased from year to year because we expanded
our operations through acquisitions and by opening new branches and loan production offices.
Because of the current challenging economic environment that we are confronting, our expansion
through acquisitions or by opening new branches is unlikely in the near term. Further, management
is focused on a number of initiatives to reduce and contain non-interest expenses.
Non-interest expense totaled $39.1 million in the first quarter of 2010 compared to $34.2 million
in the year ago period. This increase was primarily due to a rise in compensation and employee
benefits expense, credit related costs (loan and collection expenses and loss on other real estate
and repossessed assets), vehicle service contract counterparty
contingencies and FDIC deposit insurance
costs.
43
Non-Interest Expense
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
March 31, |
|
|
March 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(in thousands) |
|
Salaries |
|
$ |
10,176 |
|
|
$ |
9,669 |
|
Performance-based compensation and benefits |
|
|
644 |
|
|
|
329 |
|
Other benefits |
|
|
2,393 |
|
|
|
2,579 |
|
|
|
|
|
|
|
|
Compensation and employee benefits |
|
|
13,213 |
|
|
|
12,577 |
|
Loan and collection |
|
|
4,786 |
|
|
|
4,038 |
|
Vehicle service contract counterparty contingencies |
|
|
3,418 |
|
|
|
800 |
|
Occupancy, net |
|
|
2,909 |
|
|
|
3,048 |
|
Data processing |
|
|
2,105 |
|
|
|
2,096 |
|
Loss on other real estate and repossessed assets |
|
|
2,029 |
|
|
|
1,261 |
|
FDIC deposit insurance |
|
|
1,802 |
|
|
|
1,186 |
|
Furniture, fixtures and equipment |
|
|
1,719 |
|
|
|
1,849 |
|
Credit card and bank service fees |
|
|
1,675 |
|
|
|
1,464 |
|
Legal and professional fees |
|
|
1,136 |
|
|
|
641 |
|
Communications |
|
|
1,073 |
|
|
|
1,045 |
|
Advertising |
|
|
779 |
|
|
|
1,442 |
|
Supplies |
|
|
393 |
|
|
|
469 |
|
Amortization of intangible assets |
|
|
322 |
|
|
|
501 |
|
Other |
|
|
1,720 |
|
|
|
1,774 |
|
|
|
|
|
|
|
|
Total non-interest expense |
|
$ |
39,079 |
|
|
$ |
34,191 |
|
|
|
|
|
|
|
|
Compensation
and employee benefits expenses increased by $0.6 million, or 5.1%, in the first quarter
of 2010, primarily because the deferral (as direct loan origination costs) of such expenses has
decreased in 2010 as a result of the decline in loan origination activity. The amount of
compensation and employee benefits expenses that were deferred as direct loan origination costs
declined by $1.0 million in 2010 compared to 2009. For 2010, we froze salaries at 2009 levels,
eliminated bonuses, eliminated our 401(k) match, and eliminated any employee stock ownership plan
contribution. Further, the number of full time equivalent employees has declined slightly in 2010
compared to year ago levels.
The increase in loan and collection expenses is primarily due to costs incurred at Mepco related to
counterparty defaults (as described below) and the increased loss on ORE and repossessed assets
principally reflects continuing weak prices for real estate. (See Portfolio Loans and asset
quality.)
Mepco
purchases payment plans from companies (which we refer to as
Mepcos counterparties) that provide vehicle service contracts and similar products to consumers.
The payment plans (which are classified as finance receivables in our consolidated statements of
financial condition) permit a consumer to purchase a service contract by making installment
payments, generally for a term of 12 to 24 months, to the sellers of those contracts (one of the
counterparties). Mepco does not evaluate the creditworthiness of the individual
customer but instead primarily relies on the payment plan collateral (the unearned vehicle service
contract and unearned sales commission) in the event of default. When consumers stop making
44
payments or exercise their right to voluntarily cancel the contract, the remaining unpaid balance
of the payment plan is normally recouped by Mepco from the counterparties that sold the contract
and provided the coverage. The refund obligations of these counterparties are not fully secured. We
record losses or charges in vehicle service contract counterparty contingencies expense, included
in non-interest expenses, for estimated defaults by these counterparties in their
obligations to Mepco.
We recorded an expense of $3.4 million and $0.8 million for vehicle service contract payment plan
counterparty contingencies in the first quarters of 2010 and 2009, respectively. These charges
relate to Mepcos aforementioned business activities and are being classified in non-interest
expense because they are associated with a default or potential default of a contractual obligation
under Mepcos contracts with business counterparties as opposed to loss on the administration of
the payment plan itself. Our estimate of probable incurred losses from vehicle service contract
payment plan counterparty contingencies requires a significant amount of judgment because a number
of factors can influence the amount of loss that we may ultimately incur. These factors include our
estimate of future cancellations of vehicle service contracts, our evaluation of collateral that
may be available to recover funds due from our counterparties, and the amount collected from
counterparties in connection with their contractual obligations. We apply a rigorous
process, based upon observable contract activity and past experience, to estimate probable incurred
losses and quantify the necessary reserves for our vehicle service contract counterparty
contingencies, but there can be no assurance that our modeling process will successfully identify
all such losses. As a result, we could record future losses associated with vehicle service
contract counterparty contingencies that may be materially different than the levels that we
recorded in 2010 and 2009.
In particular, Mepco had purchased a significant amount of payment plans from a single counterparty
that declared bankruptcy on March 1, 2010. Mepco is actively working to reduce its credit exposure
to this counterparty. The amount of payment plans (finance receivables) purchased from this
counterparty and outstanding at March 31, 2010 totaled approximately $147.4 million (compared to
$206.1 million at December 31, 2009). In addition, as of March 31, 2010, this counterparty owes
Mepco $27.0 million for previously cancelled payment plans. The bankruptcy and wind down of
operations by this counterparty is likely to lead to substantial potential losses as this entity
will not be in a position to honor its obligations on payment plans that Mepco has
purchased which are cancelled prior to payment in full. Mepco will seek to recover amounts owed by
the counterparty from various co-obligors and guarantors, through the liquidation of certain
collateral held by Mepco, and through claims against this counterpartys bankruptcy estate. In the
second half of 2009, Mepco established a $19.0 million reserve for losses related to this
counterparty. During the first quarter of 2010 this reserve was increased by $0.5 million, to
$19.5 million as of March 31, 2010. We currently believe this reserve is adequate given a review
of all relevant factors.
In addition, several of these vehicle service contract marketers, including the counterparty
described above and other companies, from which Mepco has purchased payment plans, have been sued
or are under investigation for alleged violations of telemarketing laws and other consumer
protection laws. The actions have been brought primarily by state attorneys general and the Federal
Trade Commission but there have also been class action and other private lawsuits filed. In some
cases, the companies have been placed into receivership or have discontinued business. In addition,
the allegations, particularly those relating to blatantly abusive
telemarketing practices by a relatively small number of marketers, have resulted in a significant
amount of negative publicity that has adversely affected and may in the future continue to
45
adversely affect sales and customer cancellations of purchased products throughout the industry,
which have already been negatively impacted by the economic recession. It is possible these events
could also cause federal or state lawmakers to enact legislation to further regulate the industry.
The above described events have had and may continue to have an adverse impact on Mepco in several
ways. First, we face increased risk with respect to certain counterparties defaulting in their
contractual obligations to Mepco which could result in additional charges for losses if these
counterparties go out of business. Second, these events have negatively affected sales and customer
cancellations in the industry, which has had and is expected to continue to have a negative impact
on the profitability of Mepcos business. In addition, if any federal or state investigation is
expanded to include finance companies such as Mepco, Mepco will face additional legal and other
expenses in connection with any such investigation. An increased level of private actions in which
Mepco is named as a defendant will also cause Mepco to incur additional legal expenses as well as
potential liability. Finally, Mepco has incurred and will likely continue to incur additional legal
and other expenses, in general, in dealing with these industry problems. Net finance receivables
held by Mepco totaled $340.7 million (or approximately 11.7% of total assets) and $406.3 million
(or approximately 13.7% of total assets) at March 31, 2010 and December 31, 2009, respectively. We
expect that the amount of total payment plans (finance receivables) held by Mepco will continue to
decline during the remainder of 2010, due to the loss of business from the above described
counterparty as well as our desire to reduce finance receivables as a percentage of total assets.
This decline in finance receivables is expected to adversely impact our net interest income and net
interest margin.
Occupancy, net, data processing, furniture, fixtures and equipment, communications, supplies and
other non-interest expenses in the first quarter of 2010 were generally comparable to first quarter
2009 levels. Collectively, these expense categories declined by $0.4 million, or 3.5%, in 2010
compared to the year ago period due primarily to our cost reduction efforts.
FDIC deposit insurance expense rose by $0.6 million, or 51.9%, in the first quarter of 2010 compared to
the year ago period reflecting both higher assessment rates in 2010 and an increased balance of
total deposits.
Credit card and bank service fees increased primarily due to an increase in the number of payment
plans being serviced by Mepco in the first quarter of 2010 compared to the first quarter of 2009.
However, as described above, the level of such payment plans have declined since the end of 2009.
Legal and professional fees increased substantially in the first quarter of 2010 compared to the
year earlier period due primarily to increased legal expenses associated with the issues described
above related to Mepco, due to various regulatory matters and due to a variety of initiatives
connected with our capital restoration plan as described in greater detail below. (See Liquidity
and capital resources.)
Total advertising expense was lower in 2010 compared to 2009 due primarily to a reduction in
outdoor advertising (billboards) and the elimination of our VISA check card rewards program.
Income tax expense (benefit). As a result of being in a net operating loss carryforward position,
we have established a deferred tax asset valuation allowance against the majority of our net
46
deferred
tax assets. Accordingly, we are not able to recognize much income tax benefit related to
the loss before income tax. We recorded an income tax benefit of $0.3 million in the first quarter
of 2010 compared to income tax expense of $0.3 million in the year ago quarter. The benefit
recognized during the first quarter of 2010 was primarily the result of current period adjustments
to other comprehensive income (OCI), net of state income tax expense and adjustments to the
deferred tax asset valuation allowance. Generally, the calculation for income tax expense (benefit)
does not consider the tax effects of changes in other comprehensive income or loss, which is a
component of shareholders equity on the balance sheet. However, an exception is provided in
certain circumstances, such as when there is a pre-tax loss from continuing operations. In such
case, pre-tax income from other categories (such as changes in OCI) is included in the calculation
of tax expense for the current year. For the first quarter of 2010 and 2009, this resulted in an
income tax benefit of $0.2 million and zero, respectively.
Income tax expense in the consolidated statements of operations also includes income taxes in a
variety of other states due primarily to Mepcos operations. The amounts of such state income taxes
were $0.07 million and $0.15 million in the first quarter of 2010 and 2009, respectively.
The capital initiatives summarized in Introduction and detailed under Liquidity and capital
resources may trigger an ownership change that would negatively affect our ability to utilize our
net operating loss carryforward and other deferred tax assets in the future. As a result, we may
suffer higher-than-anticipated tax expense, and consequently lower net income and cash flow, in
future years. As of March 31, 2010, we had a federal net operating loss carryforward of
approximately $53.5 million. Companies are subject to a change of ownership test under Section 382
of the Internal Revenue Code of 1986, as amended (the Code), that, if met, would limit the annual
utilization of tax losses and credits carrying forward from pre-change of ownership periods, as
well as the ability to use certain unrealized built-in losses. Generally, under Section 382, the
yearly limitation on our ability to utilize such deductions will be equal to the product of the
applicable long-term tax exempt rate (presently 4.03%) and the sum of the values of our common
shares and of our outstanding preferred stock, immediately before the ownership change. In addition
to limits on the use of our net operating loss carryforward, our ability to utilize deductions
related to bad debts and other losses for up to a five-year period following such an ownership
change would also be limited under Section 382, to the extent that such deductions reflect a net
loss that was built-in to our assets immediately prior to the ownership change. At this time, we
do not know whether we will be successful in completing the initiatives as proposed and therefore
do not know the likelihood of experiencing a change of ownership under these tax rules.
Since we currently have a valuation allowance intended to fully offset our net operating loss
carryforward and the majority of other net deferred tax assets, we do not expect these tax rules to
cause a material impact to our net income or loss in the near term.
Business Segments. Our reportable segments are based upon legal entities. We currently have two
reportable segments: Independent Bank and Mepco. These business segments are also differentiated
based on the products and services provided. We evaluate performance based principally on net
income (loss) of the respective reportable segments.
47
The following table presents net income (loss) by business segment.
Business Segments
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
March 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
Independent Bank |
|
$ |
(12,042 |
) |
|
$ |
(21,145 |
) |
Mepco |
|
|
669 |
|
|
|
4,585 |
|
Other(1) |
|
|
(2,440 |
) |
|
|
(2,013 |
) |
Elimination |
|
|
(24 |
) |
|
|
(24 |
) |
|
|
|
|
|
|
|
Net loss |
|
$ |
(13,837 |
) |
|
$ |
(18,597 |
) |
|
|
|
|
|
|
|
|
|
|
(1) |
|
Includes amounts relating to our parent company and certain insignificant
operations. |
The decrease in the net loss recorded by Independent Bank in 2010 compared to 2009 is primarily due
to a lower provision for loan losses that was partially offset by a decline in net interest income.
(See Provision for loan losses, Portfolio Loans and asset quality, and Net interest income.)
Mepcos net income declined in 2010 compared to 2009 due primarily to a decrease in net interest
income and increases in vehicle service contract payment plan
counterparty contingencies expense and loan and
collection expense (see Non-interest expense). All of Mepcos funding is provided by Independent
Bank through an intercompany loan (that is eliminated in consolidation). The rate on this
intercompany loan was increased to the Prime Rate (currently 3.25%) effective January 1, 2010.
Prior to 2010, this intercompany loan was priced principally based on Brokered CD rates.
Financial Condition
Summary. Our total assets decreased by $64.6 million during the first three months of 2010.
Loans, excluding loans held for sale (Portfolio Loans), totaled $2.156 billion at March 31, 2010,
down 6.3% from $2.299 billion at December 31, 2009. (See Portfolio Loans and asset quality.)
Deposits totaled $2.498 billion at March 31, 2010, compared to $2.566 billion at December 31, 2009.
The $68.2 million decline in total deposits during the period is
primarily due to a decrease in Brokered CDs that was partially offset by an increase in
savings and checking accounts and retail time deposits. Other borrowings totaled $157.5 million at
March 31, 2010, an increase of $26.3 million from December 31, 2009. This increase primarily
reflects additional borrowings from the Federal Home Loan Bank of Indianapolis.
Securities. We maintain diversified securities portfolios, which include obligations of U.S.
government-sponsored agencies, securities issued by states and political subdivisions, corporate
securities, mortgage-backed securities and other asset-backed securities. We regularly evaluate
asset/liability management needs and attempt to maintain a portfolio structure that provides
sufficient liquidity and cash flow. Except as discussed as follows, we believe that the unrealized
losses on securities available for sale are temporary in nature and are expected to be
48
recovered
within a reasonable time period. We believe that we have the ability to hold securities with
unrealized losses to maturity or until such time as the unrealized losses reverse. (See
Asset/liability management.)
Securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortized |
|
Unrealized |
|
Fair |
|
|
Cost |
|
Gains |
|
Losses |
|
Value |
|
|
(in thousands) |
Securities available for sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2010 |
|
$ |
154,066 |
|
|
$ |
2,853 |
|
|
$ |
7,061 |
|
|
$ |
149,858 |
|
December 31, 2009 |
|
|
171,049 |
|
|
|
3,149 |
|
|
|
10,047 |
|
|
|
164,151 |
|
Securities available for sale declined during 2010 because sales, maturities and principal payments
in the portfolio were not entirely replaced with new purchases. We sold municipal securities in
2010 and 2009 primarily because our current tax situation (net operating loss carryforward) negates
the benefit of holding tax exempt securities. In 2010, we also sold certain private-label
residential mortgage-backed securities and bank trust preferred securities to augment our
liquidity. (See Liquidity and capital resources.)
We recorded other than temporary impairment charges on securities of $0.1 million and $0.02 million
during the first quarter of 2010 and 2009, respectively. In these instances we believe that the
decline in value is directly due to matters other than changes in interest rates, are not expected
to be recovered within a reasonable timeframe based upon available information and are therefore
other than temporary in nature. The 2010 charge related to a trust preferred security and a
private label residential mortgage-backed security. The 2009 charge related to a trust preferred
security. (See Non-interest income and Asset/liability management.)
Sales of securities were as follows (See Non-interest income.):
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
March 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(in thousands) |
|
|
|
|
|
|
|
|
|
|
Proceeds |
|
$ |
25,415 |
|
|
$ |
6,434 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross gains |
|
$ |
304 |
|
|
$ |
225 |
|
Gross losses |
|
|
(34 |
) |
|
|
(6 |
) |
Impairment charges |
|
|
(118 |
) |
|
|
(17 |
) |
Fair value adjustments |
|
|
(5 |
) |
|
|
(783 |
) |
|
|
|
|
|
|
|
Net gains (losses) |
|
$ |
147 |
|
|
$ |
(581 |
) |
|
|
|
|
|
|
|
Portfolio Loans and asset quality. In addition to the communities served by our bank branch
network, our principal lending markets also include nearby communities and metropolitan areas.
Subject to established underwriting criteria, we also historically participated in commercial
lending transactions with certain non-affiliated banks and also purchased mortgage loans from
49
third-party originators. Currently, we are not engaging in any new commercial loan
participations with non-affiliated banks or purchasing any mortgage loans from third party
originators.
The senior management and board of directors of our bank retain authority and responsibility for
credit decisions and we have adopted uniform underwriting standards. Our loan committee structure
and the loan review process, attempt to provide requisite controls and promote compliance with such
established underwriting standards. There can be no assurance that the aforementioned lending
procedures and the use of uniform underwriting standards will prevent us from the possibility of
incurring significant credit losses in our lending activities and in fact we have experienced an
elevated provision for loan losses in 2010 and 2009 compared to prior historical levels before
2007.
We generally retain loans that may be profitably funded within established risk parameters. (See
Asset/liability management.) As a result, we may hold adjustable-rate and balloon real estate
mortgage loans as Portfolio Loans, while 15- and 30-year, fixed-rate obligations are generally sold
to mitigate exposure to changes in interest rates. (See Non-interest income.)
Future growth of overall Portfolio Loans is dependent upon a number of competitive and economic
factors. Overall loan demand has slowed since 2007, reflecting weak economic conditions in
Michigan. Further, it is our desire to reduce certain loan categories in order to preserve our
regulatory capital ratios or for risk management reasons. For example, construction and land
development loans have been declining because we are seeking to shrink this portion of our
Portfolio Loans due to a very poor economic climate for real estate development, particularly
residential real estate. In addition, finance receivables declined in 2010 as we seek to reduce
Mepcos vehicle service contract payment plan business. (See Non-interest expense.) Declines in
Portfolio Loans or competition that leads to lower relative pricing on new Portfolio Loans could
adversely impact our future operating results.
Non-performing assets(1)
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(dollars in thousands) |
|
Non-accrual loans |
|
$ |
95,989 |
|
|
$ |
105,965 |
|
Loans 90 days or more past due and
still accruing interest |
|
|
2,266 |
|
|
|
3,940 |
|
|
|
|
|
|
|
|
Total non-performing loans |
|
|
98,255 |
|
|
|
109,905 |
|
Other real estate and repossessed assets |
|
|
40,284 |
|
|
|
31,534 |
|
|
|
|
|
|
|
|
Total non-performing assets |
|
$ |
138,539 |
|
|
$ |
141,439 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As a percent of Portfolio Loans |
|
|
|
|
|
|
|
|
Non-performing loans |
|
|
4.56 |
% |
|
|
4.78 |
% |
Allowance for loan losses |
|
|
3.53 |
|
|
|
3.55 |
|
Non-performing assets to total assets |
|
|
4.78 |
|
|
|
4.77 |
|
Allowance for loan losses as a percent of
non-performing loans |
|
|
77.48 |
|
|
|
74.35 |
|
|
|
|
(1) |
|
Excludes loans classified as troubled debt restructured that are not past
due. |
50
The decrease in non-performing loans since year-end 2009 is due principally to declines in
non-performing commercial loans and residential mortgage loans. These declines primarily reflect
net charge-offs of loans and the migration of loans into ORE during the first quarter of 2010.
Non-performing commercial loans largely relate to delinquencies caused by cash flow difficulties
encountered by real estate developers (due to a decline in sales of real estate) as well as owners
of income-producing properties (due to higher vacancy rates). The elevated level of non-performing
residential mortgage loans is primarily due to increased delinquencies reflecting both weak
economic conditions and soft residential real estate values in many parts of Michigan.
ORE and repossessed assets totaled $40.3 million at March 31, 2010, compared to $31.5 million at
December 31, 2009. This increase is the result of the migration of non-performing loans secured
by real estate into ORE as the foreclosure process is completed and any redemption period expires.
High foreclosure rates are evident nationwide, but Michigan has consistently had one of the higher
foreclosure rates in the U.S. during the past few years. We believe that this high foreclosure rate
is due to both weak economic conditions
and declining residential real estate values (which has eroded or eliminated the equity that many
mortgagors had in their home). Because the redemption period on foreclosures is relatively long in
Michigan (six months to one year) and we have many non-performing loans that were in the process of
foreclosure at March 31, 2010, we anticipate that our level of ORE and repossessed assets will
likely remain at elevated levels for some period of time. The high level of non-performing assets
is adversely impacting our net interest income.
We will place a loan that is 90 days or more past due on non-accrual, unless we believe the loan is
both well secured and in the process of collection. Accordingly, we have determined that the
collection of the accrued and unpaid interest on any loans that are 90 days or more past due and
still accruing interest is probable.
The ratio of loan net charge-offs to average loans was 4.10% on an annualized basis in the first
quarter of 2010 compared to 4.91% in the first quarter of 2009. The decline in loan net
charge-offs primarily reflects a decrease of $8.1 million for commercial loans. These loan net
charge-offs primarily reflect elevated levels of non-performing assets and lower collateral
liquidation values, particularly on residential real estate or real estate held for
development. We do not believe that the elevated level of loan net charge-offs in the
first quarter of 2010 is necessarily indicative of what we will experience during the balance of
2010 and beyond. Commercial loan net charge-offs in the first quarter of 2010 totaled $15.7
million and included a couple of larger credits on which specific allowance allocations had been
previously established. The commercial loan portfolio is thoroughly analyzed each quarter through
our credit review process and an appropriate allowance and provision for loan losses is recorded
based on such review and in light of prevailing market and loan collection conditions.
51
Allowance for loan losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
March 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
Unfunded |
|
|
|
|
|
|
Unfunded |
|
|
|
Loans |
|
|
Commitments |
|
|
Loans |
|
|
Commitments |
|
|
|
(dollars in thousands) |
|
Balance at beginning of period |
|
$ |
81,717 |
|
|
$ |
1,858 |
|
|
$ |
57,900 |
|
|
$ |
2,144 |
|
Additions (deduction) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision charged to operating expense |
|
|
17,014 |
|
|
|
56 |
|
|
|
30,124 |
|
|
|
(86 |
) |
Recoveries credited to allowance |
|
|
991 |
|
|
|
|
|
|
|
607 |
|
|
|
|
|
Loans charged against the allowance |
|
|
(23,590 |
) |
|
|
|
|
|
|
(30,326 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of period |
|
$ |
76,132 |
|
|
$ |
1,914 |
|
|
$ |
58,305 |
|
|
$ |
2,058 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loans charged against the allowance to
average Portfolio Loans (annualized) |
|
|
4.10 |
% |
|
|
|
|
|
|
4.91 |
% |
|
|
|
|
In determining the allowance and the related provision for credit losses, we consider four
principal elements: (i) specific allocations based upon probable incurred losses identified during
the review of the loan portfolio, (ii) allocations established for other adversely rated loans,
(iii) allocations based principally on historical loan loss experience, and (iv) additional
allowance allocations based on subjective factors, including local and general economic business
factors and trends, portfolio concentrations and changes in the size, mix and the general terms of
the loan portfolios.
The first element reflects our estimate of probable incurred losses based upon our systematic
review of specific loans. These estimates are based upon a number of objective factors, such as
payment history, financial condition of the borrower, and discounted collateral exposure.
The second element reflects the application of our loan rating system. This rating system is
similar to those employed by state and federal banking regulators. Loans that are rated below a
certain predetermined classification are assigned a loss allocation factor for each loan
classification category that is based upon a historical analysis of both the probability of default
and the expected loss rate (loss given default). The lower the rating assigned to a loan or
category, the greater the allocation percentage that is applied. For higher rated loans (non-watch
credit) we again determine a probability of default and loss given default in order to apply an
allocation percentage.
The third element is determined by assigning allocations to homogeneous loan groups based
principally upon the five-year average of loss experience for each type of loan. Recent years are
weighted more heavily in this average. Average losses may be further adjusted based on an analysis
of delinquent loans. Loss analyses are conducted at least annually.
The fourth element is based on factors that cannot be associated with a specific credit or loan
category and reflects our attempt to ensure that the overall allowance for loan losses
appropriately reflects a margin for the imprecision necessarily inherent in the estimates of
expected credit losses. We consider a number of subjective factors when determining this fourth
element, including local and general economic business factors and trends, portfolio
52
concentrations
and
changes in the size, mix and the general terms of the loan portfolios. (See Provision for credit
losses.)
Mepcos allowance for loan losses is determined in a similar manner as discussed above and
primarily takes into account historical loss experience and other subjective factors deemed
relevant to their business as described in greater detail below.
Losses
associated with the administration of Mepcos vehicle service
contract payment plans are included in the provision
for loan losses. Mepco recorded a credit of $0.1 million for its provision for loan losses in the
first quarter of 2010 due primarily to a significant decline ($65.6 million) in the balance of
finance receivables. This compares to a provision for loan losses of $0.2 million in the first
quarter of 2009. Mepcos allowance for loan losses totaled $0.7 million and $0.8 million at March
31, 2010 and December 31, 2009, respectively. Mepco has established procedures for vehicle service
contract payment plan servicing/administration and collections, including the timely cancellation
of the vehicle service contract, in order to protect our collateral position in the event of
payment default or voluntary cancellation by the customer. Mepco has also established procedures to
attempt to prevent and detect fraud since the payment plan origination activities and initial
customer contact is entirely done through unrelated third parties (vehicle service contract
administrators and sellers or automobile dealerships). However, there can be no assurance that the
aforementioned risk management policies and procedures will prevent us from the possibility of
incurring significant credit or fraud related losses in this business segment.
The allowance for loan losses decreased $5.6 million from $81.7 million at December 31, 2009 to
$76.1 million at March 31, 2010 and was equal to 3.53% of total Portfolio Loans at March 31, 2010
compared to 3.55% at December 31, 2009. Three of the four components of the allowance for loan
losses outlined above declined during the first quarter of 2010. The allowance for loan losses
related to specific loans increased due to some larger loss allocations on some individual credits
even though total non-performing loans declined from $109.9 million at December 31, 2009 to $98.3
million at March 31, 2010. The allowance for loan losses related to other adversely rated loans
decreased $5.1 million from December 31, 2009 to March 31, 2010 primarily due to a $15.7 million
decrease in the balance of such loans from $140.4 million at December 31, 2009 to $124.7 million at
March 31, 2010, with the most significant decrease occurring in non-impaired substandard commercial
loans with balances of over $1 million, which decreased $12.0 million from $19.5 million at
December 31, 2009 to $7.5 million at March 31, 2010. The allowance allocation determined on these
loans, based on discounted collateral or cash flow analysis, was
reduced $4.8 million from $6.0 million at December 31, 2009 to $1.2 million at March 31, 2010. The allowance for loan losses
related to historical losses decreased due to declines in loan balances, as total loans declined
$143.8 million from $2.299 billion at December 31, 2009 to $2.156 billion at March 31, 2010.
Finally, the allowance for loan losses related to subjective factors decreased slightly primarily
due to the improvement in certain economic indicators used in computing this portion of the
allowance.
53
Allocation of the Allowance for Loan Losses
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
December 31, |
|
|
2010 |
|
2009 |
|
|
|
|
(in thousands) |
Specific allocations |
|
$ |
30,424 |
|
|
$ |
29,593 |
|
Other adversely rated loans |
|
|
9,369 |
|
|
|
14,481 |
|
Historical loss allocations |
|
|
21,646 |
|
|
|
22,777 |
|
Additional allocations based on subjective factors |
|
|
14,693 |
|
|
|
14,866 |
|
|
|
|
|
$ |
76,132 |
|
|
$ |
81,717 |
|
|
|
Deposits and borrowings. Our competitive position within many of the markets served by our branch
network limits our ability to materially increase deposits without adversely impacting the
weighted-average cost of core deposits. Accordingly, we principally compete on the basis of
convenience and personal service, while employing pricing tactics that are intended to enhance the
value of core deposits.
To attract new core deposits, we have implemented a high-performance checking program that utilizes
a combination of direct mail solicitations, in-branch merchandising, gifts for customers opening
new checking accounts or referring business to our bank and branch staff sales training. This
program has historically generated increases in customer relationships. Over the past two to three
years we have also expanded our treasury management products and services for commercial businesses
and municipalities or other governmental units and have also increased our sales calling efforts in
order to attract additional deposit relationships from these sectors. We view long-term core
deposit growth as a significant challenge. Core deposits generally provide a more stable and lower
cost source of funds than alternative sources such as short-term borrowings. As a result, the
continued funding of Portfolio Loans with alternative sources of funds (as opposed to core
deposits) may erode certain of our profitability measures, such as return on assets, and may also
adversely impact our liquidity. (See Liquidity and capital resources.)
During the fourth quarter of 2009 we prepaid our estimated quarterly deposit insurance premium
assessments to the FDIC for periods through the fourth quarter of 2012. These estimated quarterly
deposit insurance premium assessments were based on projected deposit balances over the assessment
periods. The prepaid deposit insurance premium assessments totaled $20.4 million and $22.0 million
at March 31, 2010 and December 31, 2009, respectively, and will be expensed over the assessment
period (through the fourth quarter of 2012). The actual expense over the assessment periods may be
different from this prepaid amount due to various factors including variances in the estimated
compared to the actual deposit balances and assessment rates used during each assessment period.
We have also implemented strategies that incorporate using federal funds purchased, other
borrowings and Brokered CDs to fund a portion of any increases in interest earning assets. The use
of such alternate sources of funds supplements our core deposits and is also an integral part of
our asset/liability management efforts.
54
Alternative Sources of Funds
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
Amount |
|
|
Maturity |
|
|
Rate |
|
|
Amount |
|
|
Maturity |
|
|
Rate |
|
|
|
(dollars in thousands) |
|
Brokered CDs(1) |
|
$ |
523,052 |
|
|
2.4 years |
|
|
2.81 |
% |
|
$ |
629,150 |
|
|
2.2 years |
|
|
2.46 |
% |
Fixed rate FHLB advances(1) |
|
|
52,372 |
|
|
2.8 years |
|
|
3.76 |
|
|
|
27,382 |
|
|
5.5 years |
|
|
6.59 |
|
Variable rate FHLB advances(1) |
|
|
70,000 |
|
|
1.3 years |
|
|
0.30 |
|
|
|
67,000 |
|
|
1.4 years |
|
|
0.32 |
|
Securities
sold under agreements to repurchase(1) |
|
|
35,000 |
|
|
.6 years |
|
|
4.42 |
|
|
|
35,000 |
|
|
.9 years |
|
|
4.42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
680,424 |
|
|
2.2 years |
|
|
2.71 |
% |
|
$ |
758,532 |
|
|
2.2 years |
|
|
2.51 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Certain of these items have had their average maturity and rate altered through the use
of derivative instruments, including pay-fixed interest rate swaps. |
Other borrowings, principally advances from the Federal Home Loan Bank (the FHLB) and
securities sold under agreements to repurchase (Repurchase Agreements), totaled $157.5 million at
March 31, 2010, compared to $131.2 million at December 31, 2009. The $26.3 million increase in
other borrowed funds principally reflects additional borrowings from the FHLB.
As described above, we rely on wholesale funding, including FRB and FHLB borrowings and Brokered
CDs to augment our core deposits to fund our business. As of March 31, 2010, our use of such
wholesale funding sources amounted to approximately $680.4 million. Because wholesale funding
sources are affected by general market conditions, the availability of funding from wholesale
lenders may be dependent on the confidence these investors have in our financial condition and
operations. The continued availability to us of these funding sources is uncertain, and Brokered
CDs may be difficult for us to retain or replace at attractive rates as they mature. Our liquidity
will be constrained if we are unable to renew our wholesale funding sources or if adequate
financing is not available in the future at acceptable rates of interest or at all. We may not have
sufficient liquidity to continue to fund new loans, and we may need to liquidate loans or other
assets unexpectedly, in order to repay obligations as they mature.
In addition, if we fail to remain well-capitalized (under federal regulatory standards) which is
likely if we are unable to successfully raise additional capital as outlined below, we will be
prohibited from accepting or renewing Brokered CDs without the prior consent of the FDIC. As of
March 31, 2010, we had Brokered CDs of approximately $523.1 million. Of this amount $85.9 million
mature during the next twelve months. As a result, any such restrictions on our ability to access
Brokered CDs is likely to have a material adverse impact on our business and financial condition.
Moreover, we cannot be sure that we will be able to maintain our current level of core deposits.
Our deposit customers could move their deposits in reaction to media reports about bank failures in
general (as discussed in Liquidity and capital resources) or in reaction to negative publicity we
may receive as a result of the pursuit of our capital raising initiatives or, particularly, if we
are unable to successfully complete such initiatives. In particular, those deposits that are
currently uninsured or those deposits in the FDIC Transaction Account Guarantee Program (TAGP),
which is set to expire on December 31, 2010, may be particularly susceptible to outflow. At March
31, 2010 we had $92.0 million of uninsured deposits and an
additional $195.8 million of deposits in
the TAGP. A reduction in core deposits would increase our need to
55
rely on wholesale funding
sources, at a time when our ability to do so may be more restricted, as described above.
Our financial performance will be materially affected if we are unable to maintain our access to
funding or if we are required to rely more heavily on more expensive funding sources. In such case,
our net interest income and results of operations would be adversely affected.
We employ derivative financial instruments to manage our exposure to changes in interest rates. At
March 31, 2010, we employed interest-rate swaps with an aggregate notional amount of $115.0 million
and interest rate caps with an aggregate notional amount of $85.0 million.
Liquidity and capital resources. Liquidity risk is the risk of being unable to timely meet
obligations as they come due at a reasonable funding cost or without incurring unacceptable losses.
Our liquidity management involves the measurement and monitoring of a variety of sources and uses
of funds. Our consolidated statements of cash flows categorize these sources and uses into
operating, investing and financing activities. We primarily focus our liquidity management on
developing access to a variety of borrowing sources to supplement our deposit gathering activities
and provide funds for growing our investment and loan portfolios as well as to be able to respond
to unforeseen liquidity needs.
Our sources of funds include our deposit base, secured advances from the FHLB, secured borrowings
from the FRB, a federal funds purchased borrowing facility with another commercial bank, and access
to the capital markets (for Brokered CDs).
At March 31, 2010 we had $460.2 million of time deposits that mature in the next twelve months.
Historically, a majority of these maturing time deposits are renewed by our customers or are
Brokered CDs that we expect to replace. Additionally $1.423 billion of our deposits at March 31,
2010 were in account types from which the customer could withdraw the funds on demand. Changes in
the balances of deposits that can be withdrawn upon demand are usually predictable and the total
balances of these accounts have generally grown or have been stable over time as a result of our
marketing and promotional activities. There can be no assurance that historical patterns of
renewing time deposits or overall growth in deposits will continue in the future.
In particular, media reports about bank failures have created concerns among depositors at banks
throughout the country, including certain of our customers, particularly those with deposit
balances in excess of deposit insurance limits. In response, the FDIC announced several programs
including increasing the deposit insurance limit from $100,000 to $250,000 at least until December
31, 2013 and providing unlimited deposit insurance for balances in non-interest bearing demand
deposit and certain low interest rate transaction accounts until December 31, 2010. We have
proactively sought to provide appropriate information to our deposit customers about our
organization in order to retain our business and deposit relationships. Despite these moves by the
FDIC and our proactive communications efforts, the potential outflow of deposits remains as a
significant liquidity risk, particularly since our recent losses and our elevated level of
non-performing assets have reduced some of the financial ratings of our bank that are followed by
our larger deposit customers, such as municipalities. The outflow of significant amounts of
deposits could have an adverse impact on our liquidity and results of operations.
56
We have developed contingency funding plans that stress tests our liquidity needs that may arise
from certain events such as an adverse credit event or a disaster recovery situation. Our liquidity
management also includes periodic monitoring that segregates assets between liquid and illiquid and
classifies liabilities as core and non-core. This analysis compares our total level of illiquid
assets to our core funding. It is our goal to have core funding sufficient to finance illiquid
assets.
As a result of the liquidity risks described above and in Deposits and borrowings we have
increased our level of overnight cash balances in interest-bearing accounts to $323.5 million at
March 31, 2010 from $223.5 million at December 31, 2009 and $7.2 million at March 31, 2009.
We have also issued longer-term (two to five years) callable Brokered CDs and reduced certain
secured borrowings (such as from the FRB) to increase available funding sources. We believe these
actions will assist us in meeting our liquidity needs during 2010.
Effective management of capital resources is critical to our mission to create value for our
shareholders. The cost of capital is an important factor in creating shareholder value and,
accordingly, our capital structure includes cumulative trust preferred securities and cumulative
preferred stock.
We have four special purpose entities that have issued $90.1 million of cumulative trust preferred
securities outside of IBC. Currently, at IBC, $37.0 million of these securities qualify as Tier 1
capital and the balance qualify as Tier 2 capital. These entities have also issued common
securities and capital to IBC that in turn, issued subordinated debentures to these special purpose
entities equal to the trust preferred securities, common securities and capital issued. The
subordinated debentures represent the sole asset of the special purpose entities. The common
securities, capital and subordinated debentures are included in our Consolidated Statements of
Financial Condition at March 31, 2010 and December 31, 2009.
As described earlier (see Introduction.), in April of 2010, we initiated the Exchange Offer.
Under the terms of the Exchange Offer we are offering our common stock having a value equal to 80%
of the liquidation amount of the trust preferred securities plus accrued and unpaid dividends
through May 31, 2010. In addition, we are offering an early exchange premium equal to 5% of the
liquidation amount of the trust preferred securities. The value of our common stock used in the
Exchange Offer will be equal to the average volume weighted average price per share for the five
consecutive trading day period ending on and including the second trading day immediately preceding
the expiration date of the Exchange Offer. We currently expect to complete the Exchange Offer in
June 2010.
The Federal Reserve Board has issued rules regarding trust preferred securities as a component of
the Tier 1 capital of bank holding companies. The aggregate amount of trust preferred securities
(and certain other capital elements) is limited to 25 percent of Tier 1 capital elements, net of
goodwill (net of any associated deferred tax liability). The amount of trust preferred securities
and certain other elements in excess of the limit can be included in the Tier 2 capital, subject to
restrictions.
In December 2008, we issued 72,000 shares of Series A, no par value, $1,000 liquidation preference,
fixed rate cumulative perpetual preferred stock (Series A Preferred Stock) and a warrant to
purchase 3,461,538 shares (at $3.12 per share) of our common stock (Original Warrant) to the UST
in return for $72.0 million under the TARP CPP. Of the total proceeds, $68.4 million was originally
allocated to the Series A Preferred Stock and $3.6 million was allocated to the Original Warrant
(included in capital surplus) based on the relative fair value of
57
each. The $3.6 million discount
on the Series A Preferred Stock was being accreted using an effective yield method over five years.
The accretion has been recorded as part of the Series A Preferred Stock dividend.
The Series A Preferred Stock paid a quarterly cumulative cash dividend at a rate of 5% per annum on
the $1,000 liquidation preference to, but excluding February 15, 2014 and at a rate of 9% per annum
thereafter. The annual 5% dividend on the Series A Preferred Stock together with the amortization
of the discount reduced net income (or increased the net loss) applicable to common stock by
approximately $4.3 million annually. The exercise price on the Original
Warrant of $3.12 per share was above both our common stock book value per share and our common
stock tangible book value per share. If our market value per share exceeded the Original Warrant
price, our diluted earnings per share would have been reduced. However, the exercise of the
Original Warrant had not been dilutive to our current book value per share.
As described earlier (see Introduction.), on April 16, 2010, we exchanged the Series A Preferred
Stock for our Series B Preferred Stock. The Series B Preferred Stock and the Amended Warrant were
issued in a private placement exempt from registration pursuant to Section 4(2) of the Securities
Act of 1933. We did not receive any cash proceeds from the issuance of the Series B Preferred
Stock or the Amended Warrant. In general, the terms of the Series B Preferred Stock are
substantially similar to the terms of the Series A Preferred Stock that was held by the UST, except
that the Series B Preferred Stock is convertible into our common stock.
The Series B Preferred Stock qualifies as Tier 1 regulatory capital and pays cumulative dividends
quarterly at a rate of 5% per annum through February 14, 2014, and at a rate of 9% per annum
thereafter. The Series B Preferred Stock is non-voting, other than class voting rights on certain
matters that could adversely affect the Series B Preferred Stock. If dividends on the Series B
Preferred Stock have not been paid for an aggregate of six quarterly dividend periods or more,
whether consecutive or not, our authorized number of directors will be automatically increased by
two and the holders of the Series B Preferred Stock, voting together with holders of any then
outstanding voting parity stock, will have the right to elect those directors at our next annual
meeting of shareholders or at a special meeting of shareholders called for that purpose. These
directors would be elected annually and serve until all accrued and unpaid dividends on the Series
B Preferred Stock have been paid.
Under the terms of the Series B Preferred Stock, the UST (and any subsequent holder of the Series B
Preferred Stock) will have the right to convert the Series B Preferred Stock into our common stock
at any time. In addition, we will have the right to compel a conversion of the Series B Preferred
Stock into common stock, subject to the following conditions:
(i) we shall have received all appropriate approvals from the Board of Governors of the
Federal Reserve System;
(ii) we shall have issued our common stock in exchange for at least $40.0 million
aggregate original liquidation amount of the trust preferred securities issued by our trust
subsidiaries, IBC Capital Finance II, IBC Capital Finance III, IBC Capital Finance IV, and
Midwest Guaranty Trust I;
(iii) we shall have closed one or more transactions (on terms reasonably acceptable to the
UST, other than the price per share of common stock) in which investors, other than
58
the UST, have collectively provided a minimum aggregate amount of $100 million in cash
proceeds to us in exchange for our common stock; and
(iv) we shall have made the anti-dilution adjustments to the Series B Preferred Stock, if
any, required by the terms of the Series B Preferred Stock.
If converted by the holder or by us pursuant to either of the above-described conversion rights,
each share of Series B Preferred Stock (liquidation preference of $1,000 per share) will convert
into a number of shares of our common stock equal to a fraction, the numerator of which is $750 and
the denominator of which is $0.7234, which was the market price of our common stock at the time the
exchange agreement was signed (as such market price was determined pursuant to the terms of the
Series B Preferred Stock), referred to as the Conversion Rate, provided that such Conversion Rate
is subject to certain anti-dilution adjustments.
Unless earlier converted by the holder or by us as described above, the Series B Preferred Stock
will convert into shares of our common stock on a mandatory basis on the seventh anniversary of the
issuance of the Series B Preferred Stock. In any such mandatory conversion, each share of Series B
Preferred Stock (liquidation preference of $1,000 per share) will convert into a number of shares
of our common stock equal to a fraction, the numerator of which is $1,000 and the denominator of
which is the market price of our common stock at the time of such mandatory conversion (as such
market price is determined pursuant to the terms of the Series B Preferred Stock).
At the time any shares of Series B Preferred Stock are converted into our common stock, we will be
required to pay all accrued and unpaid dividends on the Series B Preferred Stock being converted in
cash or, at our option, in shares of our common stock at the same conversion rate as is applicable
to the conversion of the Series B Preferred Stock (as described above).
The maximum number of shares of our common stock that may be issued upon conversion of all shares
of the Series B Preferred Stock and any accrued dividends on Series B Preferred Stock is 144.0
million, unless we receive shareholder approval to issue a greater number of shares.
The Series B Preferred Stock may be redeemed by us, subject to the approval of the Board of
Governors of the Federal Reserve System, at any time, in an amount up to the cash proceeds (minimum
of approximately $18.6 million) from qualifying equity offerings of common stock (plus any net
increase to our retained earnings after the original issue date). If the Series B Preferred Stock
is redeemed prior to the first dividend payment date falling on or after the second anniversary of
the original issue date, the redemption price will be equal to the $1,000 liquidation amount per
share plus any accrued and unpaid dividends. If the Series B Preferred Stock is redeemed on or
after such date, the redemption price will be the greater of (a) the $1,000 liquidation amount per
share plus any accrued and unpaid dividends and (b) the product of the applicable Conversion Rate
(as described above) and the average of the market prices per share of our common stock (as such
market price is determined pursuant to the terms of the Series B Preferred Stock) over a 20 trading
day period beginning on the trading day immediately after we give notice of redemption to the
holder (plus any accrued and unpaid dividends). In any redemption, we must redeem at least 25% of
the number of shares of Series B Preferred Stock originally issued to the Treasury, unless fewer of
such shares are then outstanding (in which case all of the Series B Preferred Stock must be
redeemed).
59
In connection with the issuance of the Series B Preferred Stock, on April 16, 2010, we amended our
Articles of Incorporation to designate the Series B Preferred Stock, and to specify the preferences
and rights of that series, including the relevant provisions described above.
The Amended Warrant is exercisable, in whole or in part, by the UST (and any subsequent holder of
the Amended Warrant), at any time or from time to time after April 16, 2010, but in no event later
than December 12, 2018. The exercise price ($0.7234) and the number of shares (3,461,538) subject
to the Amended Warrant are both subject to anti-dilution adjustments.
We will record the exchange of the Series A Preferred Stock for the Series B Preferred Stock and
the exchange of the Original Warrant for the Amended Warrant in the second quarter of 2010 based on
the relative fair values of these newly issued instruments. At this time, we do not yet know how
these transactions will impact our results of operations (i.e.
whether we will record any gain or loss on
these transactions) in the second quarter of 2010.
In the fourth quarter of 2009, we took certain actions to improve our regulatory capital ratios and
preserve capital and liquidity. Beginning in November of 2009, we eliminated the $0.01 per share
quarterly cash dividend on our common stock. In addition, we suspended payment of quarterly
dividends on the Series A Preferred Stock held by the UST. The cash dividends payable to the UST
amounted to $3.6 million per year until December of 2013, at which time they would have increased
to $6.5 million per year. Also beginning in December of 2009, we exercised our right to defer all
quarterly interest payments on the subordinated debentures we issued to our trust subsidiaries. As
a result, all quarterly dividends on the related trust preferred securities (which are the trust
preferred securities solicited for exchange in the exchange offers described herein) were also
deferred. Based on current dividend rates, the cash dividends on all outstanding trust preferred
securities amount to approximately $5.4 million per year. These actions will preserve cash at our
parent holding company as we do not expect Independent Bank, our bank subsidiary, to be able to pay
any cash dividends in the near term. Dividends from the bank are restricted by federal and state
law and are further restricted by the Board resolutions adopted in December 2009, and described
herein.
We do not have any current plans to resume dividend payments on our outstanding trust preferred
securities or the outstanding shares of any preferred stock. We do not know if or when any such
payments will resume.
The terms of the Debentures and trust indentures (the Indentures) allow us to defer payment of
interest on the Debt Securities at any time or from time to time for up to 20 consecutive quarters
provided no event of default (as defined in the Indentures) has occurred and is continuing. We are
not in default with respect to the Indentures, and the deferral of interest does not constitute an
event of default under the Indentures. While we defer the payment of interest, we will continue to
accrue the interest expense owed at the applicable interest rate. Upon the expiration of the
deferral, all accrued and unpaid interest is due and payable.
So long as any shares of Series A (and beginning on April 16, 2010 the Series B) Preferred Stock
remain outstanding, unless all accrued and unpaid dividends for all prior dividend periods have
been paid or are contemporaneously declared and paid in full, (a) no dividend whatsoever may be
paid or declared on our common stock or other junior stock, other than a dividend payable solely in
common stock and other than certain dividends or distributions of rights in connection with a
shareholders rights plan; and (b) neither we nor any of our subsidiaries may purchase, redeem or
otherwise acquire for consideration any shares of our common stock or other junior stock unless
60
we have paid in full all accrued dividends on the Series A (and beginning on
April 16, 2010 the Series B) Preferred Stock for all prior dividend periods, other than purchases,
redemptions or other acquisitions of our common stock or other junior stock in connection with the
administration of employee benefit plans in the ordinary course of business and consistent with
past practice; pursuant to a publicly announced repurchase plan up to the increase in diluted
shares outstanding resulting from the grant, vesting or exercise of equity-based compensation; any
dividends or distributions of rights or junior stock in connection with any shareholders rights
plan, redemptions or repurchases of rights pursuant to any shareholders rights plan; acquisition
of record ownership of common stock or other junior stock or parity stock for the beneficial
ownership of any other person who is not us or one of our subsidiaries, including as trustee or
custodian; and the exchange or conversion of common stock or other junior stock for or into other
junior stock or of parity stock for or into other parity stock or junior stock but only to the
extent that such acquisition is required pursuant to binding contractual agreements entered into
before December 12, 2008 or any subsequent agreement for the accelerated exercise, settlement or
exchange thereof for common stock.
During the deferral period on the Debentures and Series A (and beginning on April 16, 2010 the
Series B) Preferred Stock, we may not declare or pay any dividends or distributions on, or redeem,
purchase, acquire or make a liquidation payment with respect to, any of our capital stock.
Suspension of the common stock dividend will conserve an additional $1.0 million on an annualized
basis.
Shareholders equity applicable to common stock declined to $27.9 million at March 31, 2010 from
$40.7 million at December 31, 2009. Our tangible common equity (TCE) totaled $17.9 million and
$30.4 million, respectively, at those same dates. Our ratio of TCE to tangible assets was 0.62% at
March 31, 2010 compared to 1.03% at December 31, 2009. We are pursuing various alternatives in
order to increase our TCE and regulatory capital ratios as described below. Although our subsidiary
banks regulatory capital ratios remain at levels above well capitalized standards, because of:
(a) the losses that we have incurred in recent quarters; (b) our elevated levels of non-performing
loans and other real estate; and (c) the ongoing economic stress in Michigan, we have taken or may
take the following actions to improve our regulatory capital ratios and preserve liquidity at our
holding company level:
|
|
|
Eliminated our cash dividend on our common stock; |
|
|
|
|
Deferred the dividends on our Series A Preferred Stock; |
|
|
|
|
Deferred the dividends on our Debentures; |
|
|
|
|
Exchanged the Series A Preferred Stock for Series B Convertible Preferred Stock
in April 2010; |
|
|
|
|
Initiated the Exchange Offer in April 2010; and |
|
|
|
|
Will attempt to raise additional capital, including the possibility of a
significant and large issuance of common stock, which is expected to be highly
dilutive to our existing shareholders. |
The actions taken with respect to the payment of dividends on our capital instruments as described
above will preserve cash at our bank holding company as we do not expect our bank subsidiary to be
able to pay any cash dividends in the near term. Although there are no specific regulations
restricting dividend payments by bank holding companies (other than State corporate laws) the FRB
(our primary federal regulator) has issued a policy statement on cash dividend payments. The FRBs
view is that: an organization experiencing earnings weaknesses or other
61
financial pressures should not maintain a level of cash dividends that exceeds its net income, that
is inconsistent with the organizations capital position, or that can only be funded in ways that
may weaken the organizations financial health.
In December 2009, the Board of Directors of IBC adopted resolutions that impose the following
restrictions:
|
|
|
We will not pay dividends on our outstanding common stock or the outstanding
preferred stock held by the UST and we will not pay distributions on our outstanding
trust preferred securities without, in each case, the prior written approval of the
FRB and the Michigan Office of Financial and Insurance Regulation (OFIR); |
|
|
|
|
We will not incur or guarantee any additional indebtedness without the prior
approval of the FRB; |
|
|
|
|
We will not repurchase or redeem any of our common stock without the prior
approval of the FRB; and |
|
|
|
|
We will not rescind or materially modify any of these limitations without notice
to the FRB and the OFIR. |
In December 2009, the Board of Directors of Independent Bank, our subsidiary bank, adopted
resolutions designed to enhance certain aspects of the Banks performance and, most importantly, to
improve the Banks capital position. These resolutions require the following:
|
|
|
The adoption by the Bank of a capital restoration plan as described below; |
|
|
|
|
The enhancement of the Banks documentation of the rationale for discounts
applied to collateral valuations on impaired loans and improved support for the
identification, tracking, and reporting of loans classified as troubled debt
restructurings; |
|
|
|
|
The adoption of certain changes and enhancements to our liquidity monitoring
and contingency planning and our interest rate risk management practices; |
|
|
|
|
Additional reporting to the Banks Board of Directors regarding initiatives and
plans pursued by management to improve the Banks risk management practices; |
|
|
|
|
Prior approval of the FRB and the OFIR for any dividends or distributions to be
paid by the Bank to Independent Bank Corporation; and |
|
|
|
|
Notice to the FRB and the OFIR of any rescission of or material modification to
any of these resolutions. |
The substance of all of the resolutions described above was developed in conjunction with
discussions held with the FRB and the OFIR in response to the FRBs most recent examination report
of Independent Bank, which was completed in October 2009. Based on those discussions, we acted
proactively to adopt the resolutions described above to address those areas of the Banks condition
and operations that were highlighted in the examination report and that we believe most require our
focus at this time. It is very possible that if we had not adopted these resolutions, the FRB and
the OFIR may have imposed similar requirements on us through a memorandum of understanding or
similar undertaking. We are not currently subject to any such regulatory agreement or enforcement
action. However, we believe that if we are unable to substantially comply with the resolutions set
forth above and if our financial condition and performance do not otherwise materially improve, we
may face additional regulatory scrutiny
62
and restrictions in the form of a memorandum of understanding or similar undertaking imposed by the
regulators.
Subsequent to the adoption of the resolutions described above, the Bank adopted the Capital
Restoration Plan required by the resolutions. This Capital Plan is described in more detail below.
Other than fully implementing such Capital Plan and achieving the minimum capital ratios set forth
in the resolutions, we believe we have already taken appropriate actions to fully comply with these
Board resolutions.
In January 2010, we adopted a Capital Restoration Plan (the Capital Plan), as required by the
Board resolutions adopted in December 2009, and described above, and submitted such Capital Plan to
the FRB and the OFIR.
The primary objective of our Capital Plan is to achieve and thereafter maintain the minimum capital
ratios required by the Board resolutions adopted in December 2009. As of March 31, 2010, our Bank
continued to meet the requirements to be considered well-capitalized under federal regulatory
standards. However, the minimum capital ratios established by our Board are higher than the ratios
required in order to be considered well-capitalized under federal standards. The Board imposed
these higher ratios in order to ensure that we have sufficient capital to withstand potential
continuing losses based on our elevated level of non-performing assets and given certain other
risks and uncertainties we face. Set forth below are the actual capital ratios of our subsidiary
bank as of March 31, 2010, the minimum capital ratios imposed by the Board resolutions, and the
minimum ratios necessary to be considered well-capitalized under federal regulatory standards:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minimum |
|
|
|
|
Independent |
|
Ratios |
|
Ratios Required |
|
|
Bank-Actual |
|
Established by |
|
to be Well- |
|
|
at 3/31/10 |
|
our Board |
|
Capitalized |
Total
capital to risk weighted assets |
|
|
10.41 |
% |
|
|
11.0 |
% |
|
|
10.0 |
% |
Tier 1
capital to average assets |
|
|
6.43 |
% |
|
|
8.0 |
% |
|
|
5.0 |
% |
The Capital Plan (as modified in March 2010) sets forth an objective of achieving these
minimum capital ratios as soon as practicable, but no later than June 30, 2010, and maintaining
such capital ratios though at least the end of 2012.
The Capital Plan includes projections prepared by us that reflect forecasted financial data through
2012. Those projections anticipate a need for a minimum of $60 million of additional capital in
order for us to achieve and maintain the minimum ratios established by our Board. The projections
take into account the various risks and uncertainties we face. However, because the projections are
based on assumptions regarding such risks and uncertainties, which assumptions may not prove to be
true, the Capital Plan contains a target of $100 million to $125 million of additional capital to
be raised by us. The Capital Plan sets forth certain initiatives to be pursued in order to raise additional capital
and meet the objectives of the Capital Plan.
63
In anticipation of the capital raising initiatives described in the Capital Plan, we engaged an
independent third party to perform a due diligence review (a stress test) on our commercial loan
portfolio and a separate independent third party to perform a similar review of our retail loan
portfolio. These independent stress tests were concluded in January 2010. Each analysis included
different scenarios based on expectations of future economic conditions. We engaged these
independent reviews in order to ensure that the similar analyses we had performed internally in
2009, on which we based our projections for future expected loan losses and our need for additional
capital, were reasonable and did not materially understate our projected loan losses. Based on the
conclusions of these third party reviews, we determined that we did not need to modify our
projections used for purposes of the Capital Plan.
In addition to contemplating a public offering of our common stock for cash, the Capital Plan
contemplates two other primary capital raising initiatives: (1) an offer to exchange shares of our
common stock for any or all of our outstanding trust preferred securities, and (2) an offer to
exchange shares of our common stock for any or all of the shares of our preferred stock held by the
UST. These two initiatives are designed to do the following:
|
|
|
improve our holding companys ratio of tangible common equity (TCE) to tangible
assets; |
|
|
|
|
reduce required annual interest and dividend payments by reducing the aggregate
principal amount of outstanding trust preferred securities and outstanding shares of
preferred stock; and |
|
|
|
|
improve our ability to successfully raise additional capital through a public
offering of our common stock. |
As described earlier, these two initiatives are currently in process.
Our Capital Plan also outlines various contingency plans in case we do not succeed in raising all
additional capital needed. These contingency plans include a possible further reduction in our
assets (such as through a sale of branches, loans, and/or other operating divisions or
subsidiaries), more significant expense reductions than those that have already been implemented
and those that are currently being considered, and a sale of the Bank. Because of current market
conditions, we believe we are more likely to
meet the minimum capital ratios set forth in the Capital Plan through raising new equity capital
than we are through pursuing any of these contingency plans. However, the contingency plans were
considered and included within the Capital Plan in recognition of the possibility that market
conditions for these transactions may improve and that such transactions may be necessary or
required by our regulators if we are unable to raise sufficient equity capital through the capital
raising initiatives described above.
The Capital Plan concludes with the recognition that our strategy and focus for the near term will
be to improve our asset quality and pursue the capital raising initiatives described above in order
to strengthen our capital position.
64
Capitalization
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(in thousands) |
|
Subordinated debentures |
|
$ |
92,888 |
|
|
$ |
92,888 |
|
Amount not qualifying as regulatory capital |
|
|
(2,788 |
) |
|
|
(2,788 |
) |
|
|
|
|
|
|
|
Amount qualifying as regulatory capital |
|
|
90,100 |
|
|
|
90,100 |
|
|
|
|
|
|
|
|
Shareholders Equity |
|
|
|
|
|
|
|
|
Preferred stock, Series A, no par value |
|
|
69,334 |
|
|
|
69,157 |
|
Common stock, par value $1.00 per share |
|
|
23,884 |
|
|
|
23,863 |
|
Capital surplus |
|
|
201,754 |
|
|
|
201,618 |
|
Accumulated deficit |
|
|
(184,012 |
) |
|
|
(169,098 |
) |
Accumulated other comprehensive loss |
|
|
(13,749 |
) |
|
|
(15,679 |
) |
|
|
|
|
|
|
|
Total shareholders equity |
|
|
97,211 |
|
|
|
109,861 |
|
|
|
|
|
|
|
|
Total capitalization |
|
$ |
187,311 |
|
|
$ |
199,961 |
|
|
|
|
|
|
|
|
Total shareholders equity at March 31, 2010 decreased $12.7 million from December 31, 2009, due
primarily to our first quarter 2010 net loss of $13.8 million. Shareholders equity totaled $97.2
million, equal to 3.35% of total assets at March 31, 2010. At December 31, 2009, shareholders
equity was $109.9 million, which was equal to 3.70% of total assets.
Our bank subsidiary remains well capitalized (as defined by banking regulations) at March 31,
2010.
Bank capital ratios
|
|
|
|
|
|
|
|
|
|
|
March 31, 2010 |
|
December 31, 2009 |
Tier 1 capital to average assets |
|
|
6.43 |
% |
|
|
6.72 |
% |
Tier 1 risk-based capital |
|
|
9.13 |
|
|
|
9.08 |
|
Total risk-based capital |
|
|
10.41 |
|
|
|
10.36 |
|
Asset/liability management. Interest-rate risk is created by differences in the cash flow
characteristics of our assets and liabilities. Options embedded in certain financial instruments;
including caps on adjustable-rate loans as well as borrowers rights to prepay fixed-rate loans
also create interest-rate risk.
Our asset/liability management efforts identify and evaluate opportunities to structure the balance
sheet in a manner that is consistent with our mission to maintain profitable financial leverage
within established risk parameters. We evaluate various opportunities and alternate balance-sheet
strategies carefully and consider the likely impact on our risk profile as well as the anticipated
contribution to earnings. The marginal cost of funds is a principal consideration in the
implementation of our balance-sheet management strategies, but such evaluations further consider
interest-rate and liquidity risk as well as other pertinent factors. We have established parameters
for interest-rate risk. We regularly monitor our interest-rate risk and report at least quarterly
to our board of directors.
We employ simulation analyses to monitor our interest-rate risk profile and evaluate potential
changes in our net interest income and market value of portfolio equity that result from changes
in interest rates. The purpose of these simulations is to identify sources of interest-rate risk
65
inherent in our balance sheet. The simulations do not anticipate any actions that we might initiate
in response to changes in interest rates and, accordingly, the simulations do not provide a
reliable forecast of anticipated results. The simulations are predicated on immediate, permanent
and parallel shifts in interest rates and generally assume that current loan and deposit pricing
relationships remain constant. The simulations further incorporate assumptions relating to changes
in customer behavior, including changes in prepayment rates on certain assets and liabilities.
Changes in Market Value of Portfolio Equity and Net Interest Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Market Value |
|
|
|
|
|
|
|
|
Change in Interest |
|
Of Portfolio |
|
Percent |
|
Net Interest |
|
Percent |
Rates |
|
Equity(1) |
|
Change |
|
Income(2) |
|
Change |
|
|
|
|
|
|
(Dollars in thousands) |
|
|
|
|
March 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
200 basis point rise |
|
$ |
145,600 |
|
|
|
12.96 |
% |
|
$ |
122,200 |
|
|
|
1.83 |
% |
100 basis point rise |
|
|
136,700 |
|
|
|
6.05 |
|
|
|
119,800 |
|
|
|
(0.17 |
) |
Base-rate scenario |
|
|
128,900 |
|
|
|
|
|
|
|
120,000 |
|
|
|
|
|
100 basis point decline |
|
|
110,700 |
|
|
|
(14.12 |
) |
|
|
119,800 |
|
|
|
(0.17 |
) |
200 basis point decline |
|
|
103,000 |
|
|
|
(20.09 |
) |
|
|
117,400 |
|
|
|
(2.17 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
200 basis point rise |
|
$ |
160,500 |
|
|
|
16.14 |
% |
|
$ |
134,000 |
|
|
|
2.52 |
% |
100 basis point rise |
|
|
150,400 |
|
|
|
8.83 |
|
|
|
131,300 |
|
|
|
0.46 |
|
Base-rate scenario |
|
|
138,200 |
|
|
|
|
|
|
|
130,700 |
|
|
|
|
|
100 basis point decline |
|
|
128,100 |
|
|
|
(7.31 |
) |
|
|
129,900 |
|
|
|
(0.61 |
) |
200 basis point decline |
|
|
126,300 |
|
|
|
(8.61 |
) |
|
|
128,900 |
|
|
|
(1.38 |
) |
|
|
|
(1) |
|
Simulation analyses calculate the change in the net present value of our assets and
liabilities, including debt and related financial derivative instruments, under parallel
shifts in interest rates by discounting the estimated future cash flows using a market-based
discount rate. Cash flow estimates incorporate anticipated changes in prepayment speeds and
other embedded options. |
|
(2) |
|
Simulation analyses calculate the change in net interest income under immediate parallel
shifts in interest rates over the next twelve months, based upon a static balance sheet,
which includes debt and related financial derivative instruments, and do not consider loan
fees. |
Management plans and expectations. As described earlier, we have adopted the Capital Plan which
includes a series of actions designed to increase our common equity capital, decrease our expenses
and enable us to withstand and better respond to current market conditions and the
potential for worsening market conditions. However, based on our current forecasts, even absent
additional capital, our bank subsidiary is expected to remain adequately capitalized throughout
66
2010 and our holding company would have sufficient cash on hand to meet expected obligations during
2010. These forecasts are based upon certain assumptions, including future levels of our provision
for loan losses, vehicle service contract counterparty contingencies, the level of our risk based
assets and other factors, and differences between our actual results and these assumptions will
impact our actual capital levels.
Litigation Matters
We are involved in various litigation matters in the ordinary course of business and at the present
time, we do not believe that any of these matters will have a significant impact on our financial
condition or results of operation.
Critical Accounting Policies
Our accounting and reporting policies are in accordance with accounting principles generally
accepted in the United States of America and conform to general practices within the banking
industry. Accounting and reporting policies for other than temporary impairment of investment
securities, the allowance for loan losses, originated mortgage loan servicing rights, derivative
financial instruments, vehicle service contract payment plan counterparty contingencies, and income
taxes are deemed critical since they involve the use of estimates and require significant
management judgments. Application of assumptions different than those that we have used could
result in material changes in our financial position or results of operations.
We are required to assess our investment securities for other than temporary impairment on a
periodic basis. The determination of other than temporary impairment for an investment security
requires judgment as to the cause of the impairment, the likelihood of recovery and the projected
timing of the recovery. The topic of other than temporary impairment was at the forefront of
discussions within the accounting profession during 2008 and 2009 because of the dislocation of the
credit markets that occurred. On January 12, 2009 the FASB issued ASC 325-40-65-1 (formerly Staff
Position No. EITF 99-20-1 Amendments to the Impairment Guidance of EITF Issue No. 99-20.) This
standard has been applicable to our financial statements since December 31, 2008. In particular,
this standard strikes the language that required the use of market participant assumptions about
future cash flows from previous guidance. This change now permits the use of reasonable management
judgment about whether it is probable that all previously projected cash flows will not be
collected in determining other than temporary impairment. Our assessment process resulted in
recording other than temporary impairment charges of $0.1 million and $0.02 million in the first
quarters of 2010 and 2009, respectively, in our consolidated statements of operations. We believe
that our assumptions and judgments in assessing other than temporary impairment for our investment
securities are reasonable and conform to general industry practices. Prices for investment
securities are largely provided by a pricing service. These prices consider benchmark yields,
reported trades, broker / dealer quotes and issuer spreads. Furthermore, prices for mortgage-backed
securities consider: TBA prices, monthly payment information and collateral performance. At March
31, 2010 the cost basis of our investment securities classified as available for sale exceeded
their estimated fair value at that same date by $4.2 million (compared to $6.9 million at December
31, 2009). This amount is included in the accumulated other comprehensive loss section of
shareholders equity.
Our methodology for determining the allowance and related provision for loan losses is described
above in Portfolio Loans and asset quality. In particular, this area of accounting
67
requires a significant amount of judgment because a multitude of factors can influence the
ultimate collection of a loan or other type of credit. It is extremely difficult to precisely
measure the amount of losses that are probable in our loan portfolio. We use a rigorous process to
attempt to accurately quantify the necessary allowance and related provision for loan losses, but
there can be no assurance that our modeling process will successfully identify all of the losses
that are probable in our loan portfolio. As a result, we could record future provisions for loan
losses that may be significantly different than the levels that we recorded in the first quarters
of 2010 and 2009.
At March 31, 2010 we had approximately $15.4 million of mortgage loan servicing rights capitalized
on our balance sheet. There are several critical assumptions involved in establishing the value of
this asset including estimated future prepayment speeds on the underlying mortgage loans, the
interest rate used to discount the net cash flows from the mortgage loan servicing, the estimated
amount of ancillary income that will be received in the future (such as late fees) and the
estimated cost to service the mortgage loans. We believe the assumptions that we utilize in our
valuation are reasonable based upon accepted industry practices for valuing mortgage loan servicing
rights and represent neither the most conservative or aggressive assumptions. We recorded a
decrease in the valuation allowance on capitalized mortgage loan servicing rights of $0.1 million
in the first quarter of 2010 (compared to an increase in such valuation allowance of $0.7 million
in the first quarter of 2009). Nearly all of our mortgage loans serviced for others at March 31,
2010 are for either Fannie Mae or Freddie Mac. Because of our current financial condition, if our
bank were to fall below well capitalized (as defined by banking regulations) it is possible that
Fannie Mae and Freddie Mac could require us to very quickly sell or transfer such servicing rights
to a third party or unilaterally strip us of such servicing rights if we cannot complete an
approved transfer. Depending on the terms of any such transaction, this forced sale or transfer of
such mortgage loan servicing rights could have a material adverse impact on our financial condition
and results of operations.
We use a variety of derivative instruments to manage our interest rate risk. These derivative
instruments may include interest rate swaps, collars, floors and caps and mandatory forward
commitments to sell mortgage loans. Under FASB ASC Topic 815 Derivatives and Hedging the
accounting for increases or decreases in the value of derivatives depends upon the use of the
derivatives and whether the derivatives qualify for hedge accounting. At March 31, 2010 we had
approximately $105.0 million in notional amount of derivative financial instruments that qualified
for hedge accounting under this standard. As a result, generally, changes in the fair value of
those derivative financial instruments qualifying as cash flow hedges are recorded in other
comprehensive income or loss. The changes in the fair value of those derivative financial
instruments qualifying as fair value hedges are recorded in earnings and, generally, are offset by
the change in the fair value of the hedged item which is also recorded in earnings (we currently do
not have any fair value hedges). The fair value of derivative financial instruments qualifying for
hedge accounting was a negative $2.2 million at March 31, 2010.
Mepco purchases payment plans from companies (which we refer to as
Mepcos counterparties) that provide vehicle service contracts and similar products to consumers.
The payment plans (which are classified as finance receivables in our consolidated statements of
financial condition) permit a consumer to purchase a service contract by making installment
payments, generally for a term of 12 to 24 months, to the sellers of those contracts (one of the
counterparties). Mepco does not evaluate the creditworthiness of the individual customer but
instead primarily relies on the payment plan collateral (the unearned vehicle service contract and
unearned sales commission) in the event of default. When consumers stop making
68
payments or exercise their right to voluntarily cancel the contract, the remaining unpaid
balance of the payment plan is normally recouped by Mepco from the counterparties that sold the
contract and provided the coverage. The refund obligations of these counterparties are not fully
secured. We record losses in vehicle service contract counterparty contingencies expense, included
in non-interest expenses, for estimated defaults by these
counterparties in their obligations to Mepco. These losses (which totaled $3.4 million and $0.8 million in the first
quarters of 2010 and 2009, respectively) are titled vehicle service contract counterparty
contingencies in our consolidated statements of operations. This area of accounting requires a
significant amount of judgment because a number of factors can influence the amount of loss that we
may ultimately incur. These factors include our estimate of future cancellations of vehicle service
contracts, our evaluation of collateral that may be available to recover funds due from our
counterparties, and the amount collected from counterparties in connection with their contractual obligations. We apply a rigorous process, based upon observable contract activity and past
experience, to estimate probable incurred losses and quantify the necessary reserves for our
vehicle service contract counterparty contingencies, but there can be no assurance that our
modeling process will successfully identify all such losses. As a result, we could record future
losses associated with vehicle service contract counterparty contingencies that may be materially
different than the levels that we recorded in the first quarters of 2010 and 2009.
Our accounting for income taxes involves the valuation of deferred tax assets and liabilities
primarily associated with differences in the timing of the recognition of revenues and expenses for
financial reporting and tax purposes. At March 31, 2010 we had gross deferred tax assets of $72.4
million, gross deferred tax liabilities of $6.7 million and a valuation allowance of $64.5 million
($4.3 million of such valuation allowance was established during the three months ended March 31,
2010, $24.0 million of which was established in 2009 and $36.2 million of which was established in
2008) resulting in a net deferred tax asset of $1.2 million. This valuation allowance represents
our entire net deferred tax asset except for certain deferred tax assets at Mepco that relate to
state income taxes and that can be recovered based on Mepcos individual earnings. We are required
to assess whether a valuation allowance should be established against their deferred tax assets
based on the consideration of all available evidence using a more likely than not standard. In
accordance with this standard, we reviewed our deferred tax assets and determined that based upon a
number of factors including our declining operating performance since 2005 and our net loss in 2009
and 2008, overall negative trends in the banking industry and our expectation that our operating
results will continue to be negatively affected by the overall economic environment, we should
establish a valuation allowance for our deferred tax assets. In the last quarter of 2008, we
recorded a $36.2 million valuation allowance, which consisted of $27.6 million recognized as income
tax expense and $8.6 million recognized through the accumulated other comprehensive loss component
of shareholders equity and in 2009 we recorded an additional $24.0 million valuation allowance
(which is net of a $4.1 million allocation of deferred taxes on the accumulated other comprehensive
loss component of shareholders equity). We had recorded no valuation allowance on our net deferred
tax asset in prior years because we believed that the tax benefits associated with this asset would
more likely than not, be realized. Changes in tax laws, changes in tax rates and our future level
of earnings can impact the ultimate realization of our net deferred tax asset as well as the
valuation allowance that we have established.
At March 31, 2010 and December 31, 2009 we had no remaining goodwill. Prior to January 1, 2010, we
tested our goodwill for impairment and our accounting for goodwill was a critical accounting
policy.
69
Item 3.
Quantitative and Qualitative Disclosures about Market Risk
See applicable disclaimers set forth in Managements Discussion and Analysis of Financial
Condition and Results of Operations in Item 2 under the
caption Asset/liability management.
Item 4.
Controls and Procedures
(a) |
|
Evaluation of Disclosure Controls and Procedures. |
|
|
|
With the participation of management, our chief executive officer and chief financial officer,
after evaluating the effectiveness of our disclosure controls and procedures (as defined in
Exchange Act Rules 13a 15(e) and 15d 15(e)) for the period ended March 31, 2010, have
concluded that, as of such date, our disclosure controls and procedures were effective. |
|
(b) |
|
Changes in Internal Controls. |
|
|
|
During the quarter ended March 31, 2010, there were no changes in our internal control over
financial reporting that materially affected, or are reasonably likely to materially affect,
our internal control over financial reporting. |
70
Part II
Item 1A.Risk Factors
There have been no material changes to the risk factors disclosed in Item 1A. Risk Factors of our
annual report on Form 10-K for the year ended December 31, 2009, except as follows:
Developments in connection with the implementation of our Capital Plan reflect the challenges we
face in achieving the objectives of that plan, which we believe are very important to our future
financial success.
One of the primary capital raising initiatives set forth in our Capital Plan consists of the
conversion of the preferred stock held by the UST into shares of our common stock. As disclosed
under Managements Discussion and Analysis of Financial Condition and Results of Operations
above, on April 16, 2010, we issued to the UST (1) 74,426 shares of our newly issued Series B
Preferred Stock, and (2) an Amended Warrant. These were issued in exchange for all of the Series
A Preferred Stock and the original warrant that had been issued to the UST in December 2008
pursuant to the TARP Capital Purchase Program, plus approximately $2.4 million in accrued
and unpaid dividends on such Series A Preferred Stock.
Under the terms of the Series B Preferred Stock, the UST (and any subsequent holder of the Series
B Preferred Stock) will have the right to convert the Series B Preferred Stock into our common
stock at any time. In addition, we will have the right to compel a conversion of the Series B
Preferred Stock into common stock, subject to the following conditions: (i) we shall have
received all appropriate approvals from the Board of Governors of the Federal Reserve System;
(ii) we shall have issued our common stock in exchange for at least $40.0 million aggregate
original liquidation amount of the trust preferred securities issued by our trust subsidiaries,
IBC Capital Finance II, IBC Capital Finance III, IBC Capital Finance IV, and Midwest Guaranty
Trust I; (iii) we shall have closed one or more transactions (on terms reasonably acceptable to
the UST, other than the price per share of common stock) in which investors, other than the UST,
have collectively provided a minimum aggregate amount of $100 million in cash proceeds to us in
exchange for our common stock; and (iv) we shall have made the anti-dilution adjustments to the
Series B Preferred Stock, if any, required by the terms of the Series B Preferred Stock. Although
such a conversion is one of the primary capital raising initiatives set forth in our Capital
Plan, there can be no assurance that we will be able to satisfy the conditions described above or
that the UST would be willing to waive any of the conditions or otherwise exercise its right to
convert the Series B Preferred Stock.
In addition, approximately 44% of our total outstanding trust preferred securities were issued by
IBC Capital Finance III, IBC Capital Finance IV, and Midwest Guaranty Trust I, and are privately
held by structured finance (or pooling) vehicles, which funded the purchase of the trust
preferred securities via the sale of collateralized debt obligations, or CDOs, backed by the
purchased trust preferred securities. A pooling vehicles decision whether to participate in an
exchange offer, such as our exchange offers, may be based upon considerations other than the
individual merits of the specific exchange offer, including, for example, the terms of the
pooling vehicles governing documents, its investment policies, the liquidity of the new
securities, its authority to participate in an exchange offer generally, and risks of litigation
if it does participate. As a result, the pooling vehicles which currently hold trust preferred
securities issued by IBC Capital Finance III, IBC Capital Finance IV, and Midwest Guaranty
Trust I may be unable or unwilling to participate in our exchange offers, including for reasons
71
unrelated to the financial terms of the exchange offers. Based upon discussions between our
dealer manager for the exchange offers and the collateral managers of some of these pooling
vehicles, we do not expect that they will participate, although offers are being made to these
pooling vehicles to participate in the exchange offers. As a result, holders of at least $40
million aggregate liquidation amount of the trust preferred securities issued by IBC Capital
Finance II (Nasdaq: IBCPO), or approximately 79.1% of the $50.6 million aggregate liquidation
amount outstanding, may need to participate in the exchange offers in order for us to meet
certain conditions in our agreement with the UST. Obtaining this level of participation will be
challenging.
The capital raising initiatives we are pursuing could result in the UST or one or more private
investors owning a significant percentage of our stock and having the ability to exert
significant influence over our management and operations.
One of the primary capital raising initiatives set forth in our Capital Plan consists of the
conversion of the preferred stock held by the UST into shares of our common stock. As disclosed
under Managements Discussion and Analysis of Financial Condition and Results of Operations
above, on April 16, 2010, we exchanged the Series A Preferred Stock for our Series B Preferred
Stock. The Series B Preferred Stock is convertible into shares of our common stock. The number
of shares that would be issued to the UST upon conversion depends on a number of factors.
However, any such conversion is likely to result in the UST owning a significant percentage of
our outstanding common stock, perhaps over 50%.
It is also possible that one or more large investors, other than the UST, could end up as the
owner of a significant portion of our common stock. This could occur, for example, if the UST
transfers shares of the Series B Preferred Stock or, upon conversion of such stock, transfers to
a third party the common stock issued upon conversion. It could also occur if one or more large
investors makes a significant investment in our common stock in the public offering of our common
stock we currently intend to conduct as part of our Capital Plan.
Mepco has significant exposure to a single counterparty that recently filed bankruptcy. The
failure of this counterparty is likely to have a material adverse effect on our financial
condition and results of operations.
As
disclosed in more detail in Note 15 to our unaudited, interim condensed consolidated financial
statements above, approximately 40% of Mepcos current
outstanding payment plans were purchased from a
single counterparty. This counterparty filed for bankruptcy on March 1, 2010. The bankruptcy
filing by this counterparty is likely to lead to substantial potential losses as this entity will
not be in a position to honor its obligations on vehicle
service contract payment plans that Mepco has purchased
which are cancelled prior to payment in full. Mepco will seek to recover amounts owed by the
counterparty from various co-obligors and guarantors and through the liquidation of certain
collateral held by Mepco. However, we are not certain as to the amount of any such recoveries. In
2009, Mepco recorded an aggregate $19.0 million expense (as part of vehicle service contract
counterparty contingencies expense that is included in non-interest expense) to establish a reserve for
losses related to this counterparty. In 2010, this reserve was increased by
approximately $0.5 million due primarily to actual payment plan
cancellation rates being slightly higher than what was originally
projected. In calculating the amount of such reserve, we took into
account the significant likelihood that the counterparty would file for bankruptcy protection. As
a result, we currently do not expect to increase the amount of our
reserve soley as a result of the
bankruptcy filing. However, in connection with the
bankruptcy filing, Mepco committed to provide financing to the counterparty of up to an aggregate
of
72
approximately $3 million. This was done as part of Mepcos overall efforts to minimize the
loss associated with this counterparty. We believe the orderly wind-down of the counterpartys
business is critical as it allows the counterparty to continue providing customer service to
consumers who purchased vehicle service contracts from the counterparty.
In calculating the amount of the reserve related to the failure of this counterparty, we made a
number of assumptions regarding, among other things, the cancellation rates for outstanding
payment plans, the value of and our ability to collect certain collateral securing the amounts
owed to Mepco, and our success in recovering amounts owed from various co-obligors and
guarantors. These assumptions are difficult to make, largely because of the significant size of
the potential loss and the fact that Mepco does not routinely need to take these types of
collection actions in the ordinary course of its business. If any one or more of our assumptions
prove to be incorrect in any material respect, our actual loss with respect to this counterparty
could be greater than the amount reserved, which would result in
additional losses.
Our
shareholders approved a 1-for-10 reverse stock split that, if and
when implemented, could have a significant effect on the market price of our common stock.
Our shareholders approved a 1-for-10 reverse stock split at the annual meeting of shareholders
held on April 27, 2010. If implemented, such reverse stock split
could have a significant
effect on the market price of our common stock. The primary objective of the reverse stock split
is to raise the per share trading price of our common stock sufficiently above the $1.00 minimum
bid price required by Nasdaq for our common stock to continue to be listed on the Nasdaq Global
Select Market; however, there is no assurance that, if made effective, the reverse stock split
will result in our ability to comply or thereafter maintain compliance with the Nasdaq minimum
bid price rule.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
The following table shows certain information relating to purchases of common stock for the
three-months ended March 31, 2010, pursuant to any share repurchase plans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Remaining |
|
|
|
|
|
|
|
|
|
|
|
Total Number of |
|
|
Number of |
|
|
|
|
|
|
|
|
|
|
|
Shares Purchased |
|
|
Shares |
|
|
|
|
|
|
|
|
|
|
|
as Part of a |
|
|
Authorized for |
|
|
|
Total Number of |
|
|
Average Price |
|
|
Publicly |
|
|
Purchase Under |
|
Period |
|
Shares Purchased |
|
|
Paid Per Share |
|
|
Announced Plan |
|
|
the Plan |
|
|
January 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
February 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
none |
|
|
|
|
|
none |
|
none |
|
|
|
Item 3b.Defaults Upon Senior Securities
As of March 31, 2010, the Company was in arrears in the aggregate amount of $2.3million
with respect to the Series A Preferred Stock it issued to the U.S. Department of Treasury as a
result of the Companys decision to begin deferring these dividends in the fourth quarter of 2009.
On April 16, 2010, the Company issued shares of its Series B Preferred Stock in exchange for these
73
accrued dividends. As a result, as of the date of filing this Quarterly Report on Form 10-Q, the
Company was not in arrears on the dividends payable to the U.S. Department of Treasury; however,
the Company currently intends to defer the quarterly dividend payable on the Series B Preferred
Stock held by the U.S. Treasury beginning in May of 2010.
Item 6. Exhibits
|
(a) |
|
The following exhibits (listed by number corresponding to the Exhibit Table as Item 601
in Regulation S-K) are filed with this report: |
|
|
|
11.
|
|
Computation of Earnings Per Share. |
|
|
|
31.1
|
|
Certificate of the Chief Executive Officer of Independent Bank Corporation
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350). |
|
|
|
31.2
|
|
Certificate of the Chief Financial Officer of Independent Bank Corporation
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350). |
|
|
|
32.1
|
|
Certificate of the Chief Executive Officer of Independent Bank Corporation
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350). |
|
|
|
32.2
|
|
Certificate of the Chief Financial Officer of Independent Bank Corporation
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350). |
74
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.
|
|
|
|
|
|
|
|
|
Date
|
|
May 10, 2010
|
|
|
|
By
|
|
/s/ Robert N. Shuster |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Robert N. Shuster, Principal Financial
Officer |
|
|
|
|
|
|
|
|
|
Date
|
|
May 10, 2010
|
|
|
|
By
|
|
/s/ James J. Twarozynski |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
James J. Twarozynski, Principal
Accounting Officer |
75