x
|
QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF
1934
|
o
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Maryland
|
32-0135202
|
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
|
incorporation
or organization)
|
Identification
No.)
|
100
S. Second Avenue, Alpena, Michigan
|
49707
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Accelerated
filer o
|
|
Non-accelerated
filer o
|
Smaller
reporting company x
|
(Do not check if a smaller reporting company) |
Common
Stock, Par Value $0.01
|
Outstanding
at August 16, 2010
|
|
(Title
of Class)
|
2,884,249
shares
|
PAGE
|
|||
ITEM 1 -UNAUDITED FINANCIAL
STATEMENTS
|
|||
Consolidated
Balance Sheet at June 30, 2010 and December 31, 2009
|
3
|
||
Consolidated
Statements of Income for the Three and Six Months Ended June 30, 2010 and
June 30, 2009
|
4
|
||
Consolidated
Statement of Changes in Stockholders’ Equity for the Six Months Ended June
30, 2010
|
5
|
||
Consolidated
Statements of Cash Flows for the Six Months Ended June 30, 2010 and June
30, 2009
|
6
|
||
Notes
to Unaudited Consolidated Financial Statements
|
7
|
||
ITEM
2 -MANAGEMENT’S DISCUSSION
AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
21
|
||
ITEM 3 –QUANTITATIVE AND
QUALITIATIVE DISCLOSURES ABOUT MARKET RISK
|
28
|
||
ITEM 4T- CONTROLS AND
PROCEDURES
|
28
|
||
Part
II - OTHER INFORMATION
|
|||
ITEM 1 -LEGAL
PROCEEDINGS
|
29
|
||
ITEM 1A - RISK
FACTORS
|
29
|
||
ITEM 2 -UNREGISTERED SALES
OF EQUITY SECURITIES AND USE OF PROCEEDS
|
29
|
||
ITEM 3 -DEFAULTS UPON
SENIOR SECURITIES
|
29
|
||
ITEM 4 -(REMOVED AND
RESERVED)
|
29
|
||
ITEM 5 -OTHER
INFORMATION
|
29
|
||
ITEM
6 -EXHIBITS
|
29
|
||
Section
302 Certifications
|
|||
Section
906 Certifications
|
PART
I - FINANCIAL INFORMATION
|
||
ITEM
1 - FINANCIAL STATEMENTS
|
||
First
Federal of Northern Michigan Bancorp, Inc. and
Subsidiaries
|
||
Consolidated
Balance Sheet
|
June 30,
2010
|
December 31,
2009
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
Cash
and cash equivalents:
|
||||||||
Cash
on hand and due from banks
|
$ | 3,113,464 | $ | 2,583,131 | ||||
Overnight
deposits with FHLB
|
2,321,978 | 515,927 | ||||||
Total
cash and cash equivalents
|
5,435,442 | 3,099,058 | ||||||
Securities
AFS
|
34,270,362 | 33,712,724 | ||||||
Securities
HTM
|
2,574,383 | 3,928,167 | ||||||
Loans
held for sale
|
770,876 | 51,970 | ||||||
Loans
receivable, net of allowance for loan losses of $3,125,990
and
|
||||||||
$3,660,344
as of June 30, 2010 and December 31, 2009, respectively
|
163,616,758 | 171,219,105 | ||||||
Foreclosed
real estate and other repossessed assets
|
2,991,871 | 3,579,895 | ||||||
Federal
Home Loan Bank stock, at cost
|
4,196,900 | 4,196,900 | ||||||
Premises
and equipment
|
6,288,978 | 6,563,683 | ||||||
Accrued
interest receivable
|
1,097,581 | 1,230,287 | ||||||
Intangible
assets
|
773,531 | 919,757 | ||||||
Prepaid
FDIC premiums
|
1,135,512 | 1,314,850 | ||||||
Deferred
tax asset
|
643,428 | 559,235 | ||||||
Other
assets
|
3,154,175 | 3,130,063 | ||||||
Total
assets
|
$ | 226,949,797 | $ | 233,505,694 | ||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
Liabilities:
|
||||||||
Deposits
|
$ | 157,826,584 | $ | 158,099,809 | ||||
Advances
from borrowers for taxes and insurance
|
373,714 | 105,419 | ||||||
Federal
Home Loan Bank Advances
|
38,000,000 | 44,400,000 | ||||||
Note
Payable
|
- | 630,927 | ||||||
REPO
Sweep Accounts
|
5,245,624 | 5,407,791 | ||||||
Accrued
expenses and other liabilities
|
2,003,573 | 1,809,266 | ||||||
Total
liabilities
|
203,449,495 | 210,453,212 | ||||||
Stockholders'
equity:
|
||||||||
Common
stock ($0.01 par value 20,000,000 shares authorized
|
||||||||
3,191,999
shares issued)
|
31,920 | 31,920 | ||||||
Additional
paid-in capital
|
23,770,323 | 23,722,767 | ||||||
Retained
earnings
|
2,521,803 | 2,000,264 | ||||||
Treasury
stock at cost (307,750 shares)
|
(2,963,918 | ) | (2,963,918 | ) | ||||
Unearned
compensation
|
(99,805 | ) | (161,678 | ) | ||||
Accumulated
other comprehensive income
|
239,979 | 423,127 | ||||||
Total
stockholders' equity
|
23,500,302 | 23,052,482 | ||||||
Total
liabilities and stockholders' equity
|
$ | 226,949,797 | $ | 233,505,694 |
See
accompanying notes to consolidated financial
statements.
|
First
Federal of Northern Michigan Bancorp, Inc. and
Subsidiaries
|
|||
Consolidated
Statement of Income
|
For
the Three Months
|
For
the Six Months
|
|||||||||||||||
Ended June 30,
|
Ended June 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Interest
income:
|
||||||||||||||||
Interest
and fees on loans
|
$ | 2,552,986 | $ | 2,865,275 | $ | 5,093,399 | $ | 5,807,615 | ||||||||
Interest
and dividends on investments
|
||||||||||||||||
Taxable
|
106,843 | 114,720 | 239,406 | 258,522 | ||||||||||||
Tax-exempt
|
58,455 | 60,950 | 111,267 | 114,546 | ||||||||||||
Interest
on mortgage-backed securities
|
165,313 | 143,925 | 321,846 | 294,751 | ||||||||||||
Total
interest income
|
2,883,597 | 3,184,871 | 5,765,918 | 6,475,434 | ||||||||||||
Interest
expense:
|
||||||||||||||||
Interest
on deposits
|
601,733 | 880,890 | 1,239,557 | 1,941,176 | ||||||||||||
Interest
on borrowings
|
298,657 | 427,973 | 617,239 | 856,532 | ||||||||||||
Total
interest expense
|
900,390 | 1,308,864 | 1,856,796 | 2,797,708 | ||||||||||||
Net
interest income
|
1,983,207 | 1,876,007 | 3,909,122 | 3,677,726 | ||||||||||||
Provision
for loan losses
|
594,840 | 251,839 | 605,928 | 516,069 | ||||||||||||
Net
interest income after provision for loan losses
|
1,388,367 | 1,624,168 | 3,303,194 | 3,161,657 | ||||||||||||
Non-interest
income:
|
||||||||||||||||
Service
charges and other fees
|
199,340 | 229,457 | 403,514 | 444,329 | ||||||||||||
Mortgage
banking activities
|
315,223 | 473,871 | 563,315 | 923,076 | ||||||||||||
Gain
on sale of investments
|
447,387 | 1,227 | 496,817 | 1,227 | ||||||||||||
Net
gain (loss) on sale of premises and equipment,
|
||||||||||||||||
real
estate owned and other repossessed assets
|
42,691 | (44,064 | ) | 53,867 | 27,478 | |||||||||||
Other
|
260,723 | 103,383 | 326,336 | 166,000 | ||||||||||||
Total
non-interest income
|
1,265,364 | 763,874 | 1,843,849 | 1,562,110 | ||||||||||||
Non-interest
expense:
|
||||||||||||||||
Compensation
and employee benefits
|
1,194,299 | 1,171,455 | 2,365,241 | 2,319,257 | ||||||||||||
FDIC
Insurance Premiums
|
94,348 | 191,044 | 188,548 | 270,608 | ||||||||||||
Advertising
|
36,103 | 44,321 | 55,992 | 61,871 | ||||||||||||
Occupancy
|
288,237 | 300,069 | 600,813 | 602,487 | ||||||||||||
Amortization
of intangible assets
|
73,112 | 37,754 | 146,225 | 126,871 | ||||||||||||
Service
bureau charges
|
86,114 | 86,552 | 165,696 | 178,511 | ||||||||||||
Professional
services
|
149,091 | 163,219 | 252,202 | 266,123 | ||||||||||||
Other
|
515,103 | 350,984 | 850,786 | 657,484 | ||||||||||||
Total
non-interest expense
|
2,436,407 | 2,345,398 | 4,625,503 | 4,483,212 | ||||||||||||
Income
from continuing operations before income tax expense
(benefit)
|
217,324 | 42,646 | 521,540 | 240,555 | ||||||||||||
Income
tax (benefit) expense from continuing operations
|
(101,913 | ) | 328 | - | 51,740 | |||||||||||
Net
income from continuing operations
|
319,237 | 42,318 | 521,540 | 188,815 | ||||||||||||
Discontinued
Operations:
|
||||||||||||||||
Loss
from discontinued operations, net of income tax benefit
|
||||||||||||||||
of
$0 and $43,209
|
- | - | - | (83,875 | ) | |||||||||||
Gain
on sale of discontinued operations, net of income tax
expense
|
||||||||||||||||
of
$0 and $19,585
|
- | - | - | 38,017 | ||||||||||||
Loss
from discontinued operations
|
- | - | - | (45,858 | ) | |||||||||||
Net
Income
|
$ | 319,237 | $ | 42,318 | $ | 521,540 | $ | 142,957 | ||||||||
Per
share data:
|
||||||||||||||||
Income
per share from continuing operations
|
||||||||||||||||
Basic
|
$ | 0.11 | $ | 0.01 | $ | 0.18 | $ | 0.07 | ||||||||
Diluted
|
$ | 0.11 | $ | 0.01 | $ | 0.18 | $ | 0.07 | ||||||||
Loss
per share from discontinued operations
|
||||||||||||||||
Basic
|
$ | - | $ | - | $ | - | $ | (0.02 | ) | |||||||
Diluted
|
$ | - | $ | - | $ | - | $ | (0.02 | ) | |||||||
Net
income per share
|
||||||||||||||||
Basic
|
$ | 0.11 | $ | 0.01 | $ | 0.18 | $ | 0.05 | ||||||||
Diluted
|
$ | 0.11 | $ | 0.01 | $ | 0.18 | $ | 0.05 | ||||||||
Weighted
average number of shares outstanding
|
||||||||||||||||
Basic
|
2,884,249 | 2,884,249 | 2,884,249 | 2,884,249 | ||||||||||||
Including
dilutive stock options
|
2,884,249 | 2,884,249 | 2,884,249 | 2,884,249 | ||||||||||||
Dividends
per common share
|
$ | - | $ | - | $ | - | $ | - |
See
accompanying notes to consolidated financial statements.
|
First
Federal of Northern Michigan Bancorp Inc. and
Subsidiaries
|
Consolidated
Statement of Changes in Stockholders' Equity
(Unaudited)
|
Accumulated
|
||||||||||||||||||||||||||||
Additional
|
Other
|
|||||||||||||||||||||||||||
Common
|
Treasury
|
Paid-in
|
Unearned
|
Retained
|
Comprehensive
|
|||||||||||||||||||||||
Stock
|
Stock
|
Capital
|
Compensation
|
Earnings
|
Income
|
Total
|
||||||||||||||||||||||
Balance
at December 31, 2009
|
$ | 31,920 | $ | (2,963,918 | ) | $ | 23,722,767 | $ | (161,678 | ) | $ | 2,000,263 | $ | 423,127 | $ | 23,052,481 | ||||||||||||
Stock-based
compensation
|
- | - | 47,556 | 61,873 | - | - | 109,429 | |||||||||||||||||||||
Net
income for the period
|
- | - | - | - | 521,540 | - | 521,540 | |||||||||||||||||||||
Change
in unrealized gain: on
available-for-sale securities (net
of tax of $94,349)
|
- | - | - | - | - | (183,148 | ) | (183,148 | ) | |||||||||||||||||||
|
||||||||||||||||||||||||||||
Total
comprehensive income
|
- | - | - | - | - | - | 338,392 | |||||||||||||||||||||
Balance
at June 30, 2010
|
$ | 31,920 | $ | (2,963,918 | ) | $ | 23,770,323 | $ | (99,805 | ) | $ | 2,521,803 | $ | 239,979 | $ | 23,500,302 |
See
accompanying notes to the consolidated financial
statements.
|
First
Federal of Northern Michigan Bancorp, Inc. and
Subsidiaries
|
||
Consolidated
Statement of Cash Flows
|
For
Six Months Ended
|
||||||||
June
30,
|
||||||||
2010
|
2009
|
|||||||
(Unaudited)
|
||||||||
Cash
Flows from Operating Activities:
|
||||||||
Net
income
|
$ | 521,540 | $ | 142,957 | ||||
Adjustments
to reconcile net income to net cash from operating
activities:
|
||||||||
Depreciation
and amortization
|
410,565 | 412,010 | ||||||
Provision
for loan loss
|
605,928 | 516,069 | ||||||
Amortization
and accretion on securities
|
60,794 | 29,327 | ||||||
Gain
on sale of investment securities
|
(496,817 | ) | (1,227 | ) | ||||
ESOP
contribution
|
- | 7,722 | ||||||
Stock-based
compensation
|
109,429 | 105,605 | ||||||
Gain
on sale of loans held for sale
|
(225,014 | ) | (410,528 | ) | ||||
Originations
of loans held for sale
|
(17,133,098 | ) | (34,457,881 | ) | ||||
Proceeds
from sale of loans held for sale
|
16,639,206 | 34,764,009 | ||||||
Gain
on fixed assets
|
(9,423 | ) | (50,102 | ) | ||||
Net
change in:
|
||||||||
Accrued
interest receivable
|
132,706 | 252,599 | ||||||
Other
assets
|
658,259 | (487,150 | ) | |||||
Prepaid
FDIC insurance premiums
|
179,338 | - | ||||||
Deferred
income tax benefit
|
(84,193 | ) | (28,116) | |||||
Accrued
expenses and other liabilities
|
194,306 | 322,921 | ||||||
Net
cash provided by operating activities
|
1,563,526 | 1,118,215 | ||||||
Cash
Flows from Investing Activities:
|
||||||||
Net
decrease in loans
|
6,996,419 | 6,595,143 | ||||||
Proceeds
from maturity and sale of available-for-sale securities
|
19,558,755 | 8,844,225 | ||||||
Proceeds
from sale of property and equipment
|
30,874 | 757,050 | ||||||
Net
change in discontinued operations
|
- | 1,533,942 | ||||||
Purchase
of securities
|
(18,604,083 | ) | (10,976,547 | ) | ||||
Purchase
of premises and equipment
|
(11,086 | ) | (111,568 | ) | ||||
Net
cash provided by investing activities
|
7,970,879 | 6,642,245 | ||||||
Cash
Flows from Financing Activities:
|
||||||||
Net
decrease in deposits
|
(273,222 | ) | (3,524,571 | ) | ||||
Net
decrease in Repo Sweep accounts
|
(162,167 | ) | (3,955,842 | ) | ||||
Net
increase in advances from borrowers
|
268,295 | 310,078 | ||||||
Additions
to advances from Federal Home Loan Bank and notes
payable
|
11,925,000 | 26,550,000 | ||||||
Repayments
of Federal Home Loan Bank advances and notes payable
|
(18,955,927 | ) | (26,937,724 | ) | ||||
Net
cash used for financing activities
|
(7,198,021 | ) | (7,558,059 | ) | ||||
Net
increase in cash and cash equivalents
|
2,336,384 | 202,401 | ||||||
Cash
and cash equivalents at beginning of period
|
3,099,058 | 3,470,311 | ||||||
Cash
and cash equivalents at end of period
|
$ | 5,435,442 | $ | 3,672,712 | ||||
Supplemental
disclosure of cash flow information:
|
||||||||
Cash
paid during the period for income taxes
|
$ | - | $ | - | ||||
Cash
paid during the period for interest
|
$ | 1,929,931 | $ | 2,911,694 |
See
accompanying notes to the consolidated financial
statements.
|
June 30, 2010
|
||||||||||||||||
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Market
Value
|
|||||||||||||
(in
thousands)
|
||||||||||||||||
Securities
Available for Sale
|
||||||||||||||||
U.S.
Treasury securities and obligations
|
||||||||||||||||
of
U.S. government corporations
|
||||||||||||||||
and
agencies
|
$ | 8,210 | $ | 65 | $ | - | $ | 8,275 | ||||||||
Municipal
notes
|
4,898 | 94 | - | 4,992 | ||||||||||||
Corporate
securities
|
1,000 | 21 | - | 1,021 | ||||||||||||
Mortgage-backed
securities
|
19,797 | 188 | 4 | 19,981 | ||||||||||||
Other
securities
|
2 | - | 1 | 1 | ||||||||||||
|
||||||||||||||||
Total
|
$ | 33,907 | $ | 368 | $ | 5 | $ | 34,270 | ||||||||
|
||||||||||||||||
Securities
Held to Maturity
|
||||||||||||||||
Municipal
notes
|
$ | 2,574 | $ | 110 | $ | 2 | $ | 2,682 |
December 31, 2009
|
||||||||||||||||
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Market
Value
|
|||||||||||||
(in
thousands)
|
||||||||||||||||
Securities
Available for Sale
|
||||||||||||||||
U.S.
Treasury securities and obligations
|
||||||||||||||||
of
U.S. government corporations
|
||||||||||||||||
and
agencies
|
$ | 8,220 | $ | 37 | $ | - | $ | 8,257 | ||||||||
Municipal
notes
|
7,870 | 183 | - | 8,053 | ||||||||||||
Corporate
securities
|
1,000 | 2 | - | 1,002 | ||||||||||||
Mortgage-backed
securities
|
15,979 | 419 | 1 | 16,397 | ||||||||||||
Other
securities
|
3 | 1 | - | 4 | ||||||||||||
|
||||||||||||||||
Total
|
$ | 33,072 | $ | 642 | $ | 1 | $ | 33,713 | ||||||||
Securities
Held to Maturity
|
||||||||||||||||
Municipal
notes
|
$ | 3,928 | $ | 159 | $ | 3 | $ | 4,084 |
June 30, 2010
|
||||||||
Amortized
Cost
|
Market
Value
|
|||||||
(in
thousands)
|
||||||||
Available
For Sale:
|
||||||||
Due
in one year or less
|
$ | 1,291 | $ | 1,316 | ||||
Due
after one year through five years
|
10,479 | 10,612 | ||||||
Due
in five year through ten years
|
1,845 | 1,867 | ||||||
Due
after ten years
|
493 | 493 | ||||||
Subtotal
|
14,108 | 14,288 | ||||||
Equity
securities
|
2 | 1 | ||||||
Mortgage-backed
securities
|
19,797 | 19,981 | ||||||
Total
|
$ | 33,907 | $ | 34,270 | ||||
Held
To Maturity:
|
||||||||
Due
in one year or less
|
$ | 89 | $ | 90 | ||||
Due
after one year through five years
|
365 | 387 | ||||||
Due
in five year through ten years
|
630 | 659 | ||||||
Due
after ten years
|
1,490 | 1,546 | ||||||
Total
|
$ | 2,574 | $ | 2,682 |
·
|
Reduce
its overall credit risk in the investment
portfolio.
|
·
|
Improve
its risk-based capital position as bonds sold were 20% risk-weighted while
the replacement bonds are 0%
risk-weighted.
|
·
|
Because
of the timing of the restructuring, the Company was able to capture some
previously unrealized gains.
|
·
|
The
Company did forego a higher yield (approximately 10bps), but was able to
minimize the yield loss by buying longer-term GNMA’s, which was possible
because of the minimal level of interest-rate risk inherent in the
Company’s balance sheet.
|
June 30, 2010
|
||||||||||||||||
Gross Unrealized Losses
|
Gross Unrealized Losses
|
|||||||||||||||
Fair Value
|
<12 months
|
Fair Value
|
> 12 months
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Available
For Sale:
|
||||||||||||||||
U.S.
Treasury securities and obligations
|
||||||||||||||||
of
U.S. government corporations
|
||||||||||||||||
and
agencies
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Corporate
and other securities
|
- | - | - | - | ||||||||||||
Municipal
notes
|
1,070 | - | 12 | - | ||||||||||||
Mortgage-backed
securities
|
4,020 | 4 | - | - | ||||||||||||
Equity
securities
|
- | - | 2 | 1 | ||||||||||||
Total
|
$ | 5,090 | $ | 4 | $ | 14 | $ | 1 | ||||||||
Held
to Maturity:
|
||||||||||||||||
Municipal
notes
|
$ | - | $ | - | $ | 28 | $ | 2 | ||||||||
Total
Securities held to maturity
|
$ | - | $ | - | $ | 28 | $ | 2 |
December 31, 2009
|
||||||||||||||||
Gross Unrealized Losses
|
Gross Unrealized Losses
|
|||||||||||||||
Fair Value
|
<12 months
|
Fair Value
|
> 12 months
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Available
For Sale:
|
||||||||||||||||
U.S.
Treasury securities and obligations
|
||||||||||||||||
of
U.S. government corporations
|
||||||||||||||||
and
agencies
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Corporate
and other securities
|
- | - | - | - | ||||||||||||
Municipal
notes
|
- | - | 13 | 1 | ||||||||||||
Mortgage-backed
securities
|
- | - | - | - | ||||||||||||
Equity
securities
|
- | - | - | - | ||||||||||||
Total
|
$ | - | $ | - | $ | 13 | $ | 1 | ||||||||
Held
to Maturity:
|
||||||||||||||||
Municipal
notes
|
$ | - | $ | - | $ | 27 | $ | 3 | ||||||||
Total
Securities held to maturity
|
$ | - | $ | - | $ | 27 | $ | 3 |
At
June 30,
|
At
December 31,
|
|||||||
2010
|
2009
|
|||||||
(in
thousands)
|
||||||||
Real
estate loans:
|
||||||||
Residential
mortgage
|
$ | 77,326 | $ | 81,620 | ||||
Commercial
loans:
|
||||||||
Secured
by real estate
|
60,872 | 62,376 | ||||||
Other
|
8,824 | 9,873 | ||||||
Total
commercial loans
|
69,696 | 72,249 | ||||||
Consumer
loans:
|
||||||||
Secured
by real estate
|
17,668 | 18,732 | ||||||
Other
|
2,314 | 2,553 | ||||||
Total
consumer loans
|
19,982 | 21,285 | ||||||
Total
gross loans
|
$ | 167,004 | $ | 175,154 | ||||
Less:
|
||||||||
Net
deferred loan fees
|
(261 | ) | (275 | ) | ||||
Allowance
for loan losses
|
(3,126 | ) | (3,660 | ) | ||||
Total
loans, net
|
$ | 163,617 | $ | 171,219 |
As
of
|
As
of
|
|||||||
June
30,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
(in
thousands)
|
||||||||
Allowance
at beginning of period
|
$ | 3,660 | $ | 5,647 | ||||
Charge-offs:
|
||||||||
Real
Estate:
|
||||||||
Residential
Mortgages
|
(169 | ) | (362 | ) | ||||
Nonresidential
Real Estate:
|
||||||||
Commercial
Mortgages
|
(877 | ) | (4,903 | ) | ||||
Purchased
Out-of-State
|
- | (2,482 | ) | |||||
Non
Real Estate Loans:
|
||||||||
Commercial
|
- | (246 | ) | |||||
Consumer
and other
|
(133 | ) | (254 | ) | ||||
Total
charge offs
|
(1,179 | ) | (8,247 | ) | ||||
Recoveries:
|
||||||||
Real
Estate:
|
||||||||
Residential
Mortgages
|
2 | - | ||||||
Commercial
Mortgages
|
12 | - | ||||||
Non
Real Estate Loans:
|
||||||||
Consumer
and other
|
25 | 64 | ||||||
Total
recoveries
|
39 | 64 | ||||||
Net
(charge offs) recoveries
|
(1,140 | ) | (8,183 | ) | ||||
Provision
for loan losses
|
606 | 6,196 | ||||||
Balance
at end of year
|
$ | 3,126 | $ | 3,660 |
Weighted-Average
|
||||||||||||
Weighted-
|
Remaining
|
|||||||||||
Average
|
Contractual
Term
|
Aggregate
|
||||||||||
Options
|
Shares
|
Exercise
Price
|
(Years)
|
Intrinsic
Value
|
||||||||
Outstanding
at January 1, 2010
|
188,132 | $ | 9.47 | |||||||||
Granted
|
0 | N/A | ||||||||||
Exercised
|
0 | N/A | ||||||||||
Forfeited
or expired
|
(2,000 | ) | $ | 9.54 | ||||||||
Oustanding
at June 30, 2010
|
186,132 | $ | 9.47 |
5.82
|
$ |
0
|
||||||
Options
Exercisable at June 30, 2010
|
149,534 | $ | 9.47 |
4.38
|
$ |
0
|
Weighted-Average
|
||||||||
Grant-Date
|
||||||||
Nonvested
Shares
|
Shares
|
Fair
Value
|
||||||
Nonvested
at January 1, 2010
|
73,476 | $ | 2.11 | |||||
Granted
|
0 | N/A | ||||||
Vested
|
(34,878 | ) | $ | 2.11 | ||||
Forfeited
|
(2,000 | ) | $ | 2.10 | ||||
Nonvested
at June 30, 2010
|
36,598 | $ | 2.10 |
For
the Six Months Ended
|
||||||||||||||||
June
30, 2009
|
||||||||||||||||
(Dollars in Thousands)
|
||||||||||||||||
Bank
|
ICA
|
Eliminations
|
Total
|
|||||||||||||
Interest
Income
|
$ | 6,476 | $ | 4 | $ | (4 | ) | $ | 6,476 | |||||||
Interest
Expense
|
2,798 | 4 | (4 | ) | 2,798 | |||||||||||
Net Interest Income -
Before provision for loan losses
|
3,678 | - | - | 3,678 | ||||||||||||
Provision
for Loan Losses
|
516 | - | - | 516 | ||||||||||||
Net Interest Income -
After provision for loan losses
|
3,162 | - | - | 3,162 | ||||||||||||
Other
Income
|
1,520 | 191 | - | 1,711 | ||||||||||||
Operating
Expenses
|
4,469 | 292 | - | 4,761 | ||||||||||||
Income (Loss) - Before
federal income tax
|
213 | (101 | ) | - | 112 | |||||||||||
Federal
Income Tax Expense (Benefit)
|
41 | (34 | ) | - | 28 | |||||||||||
Net
Income (Loss)
|
$ | 172 | $ | (67 | ) | $ | - | $ | 84 | |||||||
Depreciation
and amortization
|
$ | 444 | $ | 42 | $ | - | $ | 486 | ||||||||
Assets
|
$ | 240,506 | $ | - | $ | - | $ | 240,506 | ||||||||
Expenditures
related to long-lived assets:
|
||||||||||||||||
Goodwill
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Intangible
assets
|
- | - | - | - | ||||||||||||
Property
and equipment
|
184 | - | - | 184 | ||||||||||||
Total
|
$ | 184 | $ | - | $ | - | $ | 184 |
Assets
and Liabilities Measured at Fair Value on a Recurring Basis at June 30,
2010
|
||||||||||||||||
(Dollars
in Thousands)
|
||||||||||||||||
Quoted
Prices in Active Markets for Identical Assets (Level 1)
|
Significant
Other Observable Inputs (Level 2)
|
Significant
Unobservable Inputs (Level 3)
|
Balance
at June 30, 2010
|
|||||||||||||
Assets
|
||||||||||||||||
Investment
securities- available-for-sale:
|
||||||||||||||||
US
Government & agency obligations
|
$ | - | $ | 8,275 | $ | - | $ | 8,275 | ||||||||
State
agency & municipal obligations
|
- | 4,992 | - | 4,992 | ||||||||||||
Corporate
bonds & other obligations
|
- | 1,021 | - | 1,021 | ||||||||||||
Mortgage-backed
securities
|
- | 19,981 | - | 19,981 | ||||||||||||
Equity
investments
|
- | 1 | - | 1 | ||||||||||||
Total
investment securities - available-for-sale
|
$ | - | $ | 34,270 | $ | - | $ | 34,270 | ||||||||
Liabilities
|
||||||||||||||||
None
|
||||||||||||||||
Quoted
Prices in Active Markets for Identical Assets (Level 1)
|
Significant
Other Observable Inputs (Level 2)
|
Significant
Unobservable Inputs (Level 3)
|
Balance
at June 30, 2009
|
|||||||||||||
Assets
|
||||||||||||||||
Investment
securities- available-for-sale:
|
||||||||||||||||
US
Government & agency obligations
|
$ | - | $ | 5,761 | $ | - | $ | 5,761 | ||||||||
State
agency & municipal obligations
|
- | 7,892 | - | 7,892 | ||||||||||||
Corporate
bonds & other obligations
|
- | 1,012 | - | 1,012 | ||||||||||||
Mortgage-backed
securities
|
- | 12,939 | - | 12,939 | ||||||||||||
Equity
investments
|
- | 2 | - | 2 | ||||||||||||
Total
investment securities - available-for-sale
|
$ | - | $ | 27,606 | $ | - | $ | 27,606 | ||||||||
Liabilities
|
||||||||||||||||
None
|
Assets
Measured at Fair Value on a Nonrecurring Basis at June 30,
2010
|
||||||||||||||||||||||||
Balance
at June 30, 2010
|
Quoted
Prices in Active Markets for Identical Assets (Level
1)
|
Significant
Other Observable Inputs (Level 2)
|
Significant
Unobservable Inputs (Level 3)
|
Change
in fair value for the three-month period ended June 30,
2010
|
Change
in fair value for the six-month period ended June 30, 2010
|
|||||||||||||||||||
Impaired
loans accounted for under FASB ASC 310-10
|
$ | 4,039 | $ | - | $ | - | $ | 4,039 | $ | 779 | $ | 779 | ||||||||||||
Other
real estate owned -residential mortgages
|
$ | 503 | $ | - | $ | - | $ | 503 | $ | 38 | $ | 38 | ||||||||||||
Other
Real estate owned - commercial
|
$ | 2,489 | $ | - | $ | - | $ | 2,489 | $ | 260 | $ | 260 | ||||||||||||