INDEPENDENT BANK CORPORATION 10-Q
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934 FOR THE
QUARTERLY PERIOD ENDED June 30, 2008
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)
(616) 527-9450
(Registrants telephone number, including area code)
NONE
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 is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer o | Accelerated filer þ | Non-accelerated filer o (Do not check if a smaller reporting company) | Smaller reporting company o |
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, par value $1
|
|
23,014,262 |
|
|
|
Class
|
|
Outstanding at August 7, 2008 |
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
may include descriptions of plans and objectives of Independent Bank Corporations management for
future or past 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 are 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
Consolidated Statements of Financial Condition
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(unaudited) |
|
|
|
(in thousands) |
|
Assets |
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
69,441 |
|
|
$ |
79,289 |
|
Trading securities |
|
|
12,963 |
|
|
|
|
|
Securities available for sale |
|
|
308,757 |
|
|
|
364,194 |
|
Federal Home Loan Bank and Federal Reserve Bank stock, at cost |
|
|
28,063 |
|
|
|
21,839 |
|
Loans held for sale, carried at fair value, at June 30, 2008 |
|
|
26,188 |
|
|
|
33,960 |
|
Loans |
|
|
|
|
|
|
|
|
Commercial |
|
|
1,060,216 |
|
|
|
1,066,276 |
|
Mortgage |
|
|
861,886 |
|
|
|
873,945 |
|
Installment |
|
|
366,786 |
|
|
|
368,478 |
|
Finance receivables |
|
|
276,535 |
|
|
|
238,197 |
|
|
|
|
|
|
|
|
Total Loans |
|
|
2,565,423 |
|
|
|
2,546,896 |
|
Allowance for loan losses |
|
|
(51,104 |
) |
|
|
(45,294 |
) |
|
|
|
|
|
|
|
Net Loans |
|
|
2,514,319 |
|
|
|
2,501,602 |
|
Property and equipment, net |
|
|
72,413 |
|
|
|
73,558 |
|
Bank owned life insurance |
|
|
43,897 |
|
|
|
42,934 |
|
Goodwill |
|
|
66,754 |
|
|
|
66,754 |
|
Other intangibles |
|
|
13,708 |
|
|
|
15,262 |
|
Capitalized mortgage loan servicing rights |
|
|
16,551 |
|
|
|
15,780 |
|
Accrued income and other assets |
|
|
65,981 |
|
|
|
60,910 |
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
3,239,035 |
|
|
$ |
3,276,082 |
|
|
|
|
|
|
|
|
Liabilities and Shareholders Equity |
|
|
|
|
|
|
|
|
Deposits |
|
|
|
|
|
|
|
|
Non-interest bearing |
|
$ |
306,506 |
|
|
$ |
294,332 |
|
Savings and NOW |
|
|
978,894 |
|
|
|
987,299 |
|
Retail time |
|
|
682,199 |
|
|
|
707,419 |
|
Brokered time |
|
|
112,539 |
|
|
|
516,077 |
|
|
|
|
|
|
|
|
Total Deposits |
|
|
2,080,138 |
|
|
|
2,505,127 |
|
Federal funds purchased |
|
|
40,671 |
|
|
|
54,452 |
|
Other borrowings |
|
|
702,059 |
|
|
|
302,539 |
|
Subordinated debentures |
|
|
92,888 |
|
|
|
92,888 |
|
Financed premiums payable |
|
|
53,931 |
|
|
|
44,911 |
|
Liabilities of discontinued operations |
|
|
|
|
|
|
34 |
|
Accrued expenses and other liabilities |
|
|
31,078 |
|
|
|
35,629 |
|
|
|
|
|
|
|
|
Total Liabilities |
|
|
3,000,765 |
|
|
|
3,035,580 |
|
|
|
|
|
|
|
|
Shareholders Equity |
|
|
|
|
|
|
|
|
Preferred stock, no par value200,000 shares authorized;
none outstanding |
|
|
|
|
|
|
|
|
Common stock, $1.00 par value40,000,000 shares
authorized; issued and outstanding: 23,014,262 shares at
June 30, 2008 and 22,647,511 shares at December 31, 2007 |
|
|
22,773 |
|
|
|
22,601 |
|
Capital surplus |
|
|
196,819 |
|
|
|
195,302 |
|
Retained earnings |
|
|
22,178 |
|
|
|
22,770 |
|
Accumulated other comprehensive income (loss) |
|
|
(3,500 |
) |
|
|
(171 |
) |
|
|
|
|
|
|
|
Total Shareholders Equity |
|
|
238,270 |
|
|
|
240,502 |
|
|
|
|
|
|
|
|
Total Liabilities and Shareholders Equity |
|
$ |
3,239,035 |
|
|
$ |
3,276,082 |
|
|
|
|
|
|
|
|
See notes to interim consolidated financial statements
2
INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Consolidated Statements of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
|
(unaudited) |
|
|
|
(in thousands) |
|
Interest Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on loans |
|
$ |
46,750 |
|
|
$ |
50,576 |
|
|
$ |
94,876 |
|
|
$ |
100,529 |
|
Interest on securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
2,176 |
|
|
|
2,592 |
|
|
|
4,480 |
|
|
|
5,069 |
|
Tax-exempt |
|
|
2,099 |
|
|
|
2,535 |
|
|
|
4,346 |
|
|
|
5,135 |
|
Other investments |
|
|
362 |
|
|
|
464 |
|
|
|
719 |
|
|
|
778 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Interest Income |
|
|
51,387 |
|
|
|
56,167 |
|
|
|
104,421 |
|
|
|
111,511 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
11,191 |
|
|
|
23,378 |
|
|
|
27,403 |
|
|
|
45,786 |
|
Other borrowings |
|
|
6,975 |
|
|
|
2,313 |
|
|
|
13,412 |
|
|
|
5,617 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Interest Expense |
|
|
18,166 |
|
|
|
25,691 |
|
|
|
40,815 |
|
|
|
51,403 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income |
|
|
33,221 |
|
|
|
30,476 |
|
|
|
63,606 |
|
|
|
60,108 |
|
Provision for loan losses |
|
|
12,352 |
|
|
|
14,893 |
|
|
|
23,668 |
|
|
|
23,032 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income After Provision for Loan Losses |
|
|
20,869 |
|
|
|
15,583 |
|
|
|
39,938 |
|
|
|
37,076 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges on deposit accounts |
|
|
6,164 |
|
|
|
6,380 |
|
|
|
11,811 |
|
|
|
11,268 |
|
Net gains (losses) on assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage loans |
|
|
1,141 |
|
|
|
1,238 |
|
|
|
3,008 |
|
|
|
2,319 |
|
Securities |
|
|
837 |
|
|
|
128 |
|
|
|
(1,326 |
) |
|
|
207 |
|
VISA check card interchange income |
|
|
1,495 |
|
|
|
1,292 |
|
|
|
2,866 |
|
|
|
2,242 |
|
Mortgage loan servicing |
|
|
1,528 |
|
|
|
712 |
|
|
|
1,205 |
|
|
|
1,239 |
|
Title insurance fees |
|
|
384 |
|
|
|
430 |
|
|
|
801 |
|
|
|
844 |
|
Other income |
|
|
2,588 |
|
|
|
2,593 |
|
|
|
5,264 |
|
|
|
5,324 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Non-interest Income |
|
|
14,137 |
|
|
|
12,773 |
|
|
|
23,629 |
|
|
|
23,443 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and employee benefits |
|
|
13,808 |
|
|
|
14,784 |
|
|
|
27,992 |
|
|
|
28,752 |
|
Occupancy, net |
|
|
2,813 |
|
|
|
2,735 |
|
|
|
5,927 |
|
|
|
5,349 |
|
Loan and collection |
|
|
2,031 |
|
|
|
1,221 |
|
|
|
3,887 |
|
|
|
2,227 |
|
Furniture, fixtures and equipment |
|
|
1,825 |
|
|
|
1,991 |
|
|
|
3,642 |
|
|
|
3,891 |
|
Data processing |
|
|
1,712 |
|
|
|
1,912 |
|
|
|
3,437 |
|
|
|
3,350 |
|
Loss on other real estate and repossessed assets |
|
|
1,560 |
|
|
|
68 |
|
|
|
1,666 |
|
|
|
92 |
|
Advertising |
|
|
1,168 |
|
|
|
1,341 |
|
|
|
2,268 |
|
|
|
2,493 |
|
Branch acquisition and conversion costs |
|
|
|
|
|
|
(92 |
) |
|
|
|
|
|
|
330 |
|
Goodwill impairment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
343 |
|
Other expenses |
|
|
6,274 |
|
|
|
5,841 |
|
|
|
12,623 |
|
|
|
10,940 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Non-interest Expense |
|
|
31,191 |
|
|
|
29,801 |
|
|
|
61,442 |
|
|
|
57,767 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) From Continuing
Operations Before Income Tax |
|
|
3,815 |
|
|
|
(1,445 |
) |
|
|
2,125 |
|
|
|
2,752 |
|
Income tax expense (benefit) |
|
|
469 |
|
|
|
(1,553 |
) |
|
|
(1,562 |
) |
|
|
(1,248 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income From Continuing Operations |
|
|
3,346 |
|
|
|
108 |
|
|
|
3,687 |
|
|
|
4,000 |
|
Discontinued operations, net of tax |
|
|
|
|
|
|
(151 |
) |
|
|
|
|
|
|
200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) |
|
$ |
3,346 |
|
|
$ |
(43 |
) |
|
$ |
3,687 |
|
|
$ |
4,200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Per Share From Continuing Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
.15 |
|
|
|
.00 |
|
|
|
.16 |
|
|
|
.18 |
|
Diluted |
|
|
.15 |
|
|
|
.00 |
|
|
|
.16 |
|
|
|
.17 |
|
Net Income Per Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
.15 |
|
|
|
.00 |
|
|
|
.16 |
|
|
|
.18 |
|
Diluted |
|
|
.15 |
|
|
|
.00 |
|
|
|
.16 |
|
|
|
.18 |
|
Dividends Per Common Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Declared |
|
$ |
.01 |
|
|
|
.21 |
|
|
|
.12 |
|
|
|
.42 |
|
Paid |
|
|
.11 |
|
|
|
.21 |
|
|
|
.32 |
|
|
|
.41 |
|
See notes to interim consolidated financial statements
3
INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
Six months ended |
|
|
|
June 30, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(unaudited) |
|
|
|
(in thousands) |
|
Net Income |
|
$ |
3,687 |
|
|
$ |
4,200 |
|
|
|
|
|
|
|
|
Adjustments to Reconcile Net Income to Net Cash from Operating Activities |
|
|
|
|
|
|
|
|
Proceeds from sales of loans held for sale |
|
|
167,463 |
|
|
|
149,444 |
|
Disbursements for loans held for sale |
|
|
(156,683 |
) |
|
|
(151,044 |
) |
Provision for loan losses |
|
|
23,668 |
|
|
|
23,334 |
|
Depreciation and amortization of premiums
and accretion of discounts on securities and loans |
|
|
(9,809 |
) |
|
|
(5,208 |
) |
Net gains on mortgage loans |
|
|
(3,008 |
) |
|
|
(2,319 |
) |
Net (gains) losses on securities |
|
|
1,326 |
|
|
|
(207 |
) |
Goodwill impairment |
|
|
|
|
|
|
343 |
|
Deferred loan fees |
|
|
(193 |
) |
|
|
(206 |
) |
Share based compensation |
|
|
296 |
|
|
|
|
|
Increase in accrued income and other assets |
|
|
(2,881 |
) |
|
|
(7,603 |
) |
Increase (decrease) in accrued expenses and other liabilities |
|
|
1,283 |
|
|
|
(6,425 |
) |
|
|
|
|
|
|
|
|
|
|
21,462 |
|
|
|
109 |
|
|
|
|
|
|
|
|
Net Cash from Operating Activities |
|
|
25,149 |
|
|
|
4,309 |
|
|
|
|
|
|
|
|
Cash Flow from Investing Activities |
|
|
|
|
|
|
|
|
Proceeds from the sale of securities available for sale |
|
|
28,659 |
|
|
|
15,491 |
|
Proceeds from the maturity of securities available for sale |
|
|
12,822 |
|
|
|
28,802 |
|
Principal payments received on securities available for sale |
|
|
11,636 |
|
|
|
16,823 |
|
Purchases of securities available for sale |
|
|
(20,777 |
) |
|
|
(47,102 |
) |
Purchase of Federal Home Loan Bank stock |
|
|
(6,224 |
) |
|
|
|
|
Increase in portfolio loans originated, net of principal payments |
|
|
(20,229 |
) |
|
|
(9,704 |
) |
Acquisition of business offices, less cash paid |
|
|
|
|
|
|
210,053 |
|
Proceeds from sale of insurance premium finance business |
|
|
|
|
|
|
175,901 |
|
Capital expenditures |
|
|
(3,214 |
) |
|
|
(4,600 |
) |
|
|
|
|
|
|
|
Net Cash from Investing Activities |
|
|
2,673 |
|
|
|
385,664 |
|
|
|
|
|
|
|
|
Cash Flow (used in) Financing Activities |
|
|
|
|
|
|
|
|
Net decrease in total deposits |
|
|
(425,173 |
) |
|
|
(216,302 |
) |
Net increase (decrease) in other borrowings and federal funds purchased |
|
|
252,322 |
|
|
|
(156,944 |
) |
Proceeds from Federal Home Loan Bank advances |
|
|
464,101 |
|
|
|
32,000 |
|
Payments of Federal Home Loan Bank advances |
|
|
(327,684 |
) |
|
|
(49,073 |
) |
Repayment of long-term debt |
|
|
(3,000 |
) |
|
|
(1,000 |
) |
Net increase in financed premiums payable |
|
|
9,020 |
|
|
|
1,537 |
|
Dividends paid |
|
|
(7,307 |
) |
|
|
(9,338 |
) |
Proceeds from issuance of common stock |
|
|
51 |
|
|
|
186 |
|
Repurchase of common stock |
|
|
|
|
|
|
(5,989 |
) |
Proceeds from issuance of subordinated debt |
|
|
|
|
|
|
12,372 |
|
Redemption of subordinated debt |
|
|
|
|
|
|
(4,300 |
) |
|
|
|
|
|
|
|
Net Cash (used in) Financing Activities |
|
|
(37,670 |
) |
|
|
(396,851 |
) |
|
|
|
|
|
|
|
Net Decrease in Cash and Cash Equivalents |
|
|
(9,848 |
) |
|
|
(6,878 |
) |
Change in cash and cash equivalents of discontinued operations |
|
|
|
|
|
|
167 |
|
Cash and Cash Equivalents at Beginning of Period |
|
|
79,289 |
|
|
|
73,142 |
|
|
|
|
|
|
|
|
Cash and Cash Equivalents at End of Period |
|
$ |
69,441 |
|
|
$ |
66,431 |
|
|
|
|
|
|
|
|
Cash paid during the period for |
|
|
|
|
|
|
|
|
Interest |
|
$ |
46,932 |
|
|
$ |
53,102 |
|
Income taxes |
|
|
272 |
|
|
|
7,283 |
|
Transfer of loans to other real estate |
|
|
5,112 |
|
|
|
3,892 |
|
Transfer of loans held for sale |
|
|
|
|
|
|
3,300 |
|
Adoption of fair value option securities transferred from available for sale to trading |
|
|
15,018 |
|
|
|
|
|
See notes to interim consolidated financial statements
4
INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Consolidated Statements of Shareholders Equity
|
|
|
|
|
|
|
|
|
|
|
Six months ended |
|
|
|
June 30, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(unaudited) |
|
|
|
(in thousands) |
|
|
Balance at beginning of period |
|
$ |
240,502 |
|
|
$ |
258,167 |
|
Net income |
|
|
3,687 |
|
|
|
4,200 |
|
Cash dividends declared |
|
|
(2,761 |
) |
|
|
(9,481 |
) |
Issuance of common stock |
|
|
1,393 |
|
|
|
364 |
|
Share based compensation |
|
|
296 |
|
|
|
118 |
|
Repurchase of common stock |
|
|
|
|
|
|
(5,989 |
) |
Net change in accumulated other
comprehensive income, net of
reclassification adjustment
pursuant to the adoption of SFAS
#159 and related tax effect |
|
|
(4,847 |
) |
|
|
(3,345 |
) |
|
|
|
|
|
|
|
Balance at end of period |
|
$ |
238,270 |
|
|
$ |
244,034 |
|
|
|
|
|
|
|
|
See notes to interim consolidated financial statements.
5
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
1. In our opinion, the accompanying unaudited consolidated financial statements contain all the
adjustments necessary to present fairly our consolidated financial condition as of June 30, 2008
and December 31, 2007, and the results of operations for the three and six-month periods ended June
30, 2008 and 2007. Certain reclassifications have been made in the prior year financial statements
to conform to the current year presentation. Our critical accounting policies include the
assessment for other than temporary impairment on investment securities, the determination of the
allowance for loan losses, the valuation of derivative financial instruments, the valuation of
originated mortgage loan servicing rights, the valuation of deferred tax assets and the valuation
of goodwill. Refer to our 2007 Annual Report on Form 10-K for a disclosure of our accounting
policies.
2. In September 2006, the Financial Accounting Standards Board (FASB) issued Statement of
Financial Accounting Standards (SFAS) No. 157, Fair Value Measurements, (SFAS #157). This
statement defines fair value, establishes a framework for measuring fair value and expands
disclosures about fair value measurements. This statement establishes a fair value hierarchy about
the assumptions used to measure fair value and clarifies assumptions about risk and the effect of a
restriction on the sale or use of an asset. The standard is effective for fiscal years beginning
after November 15, 2007. In February 2008, the FASB issued Staff Position (FSP) 157-2,
Effective Date of FASB Statement No. 157. This FSP delays the effective date of SFAS #157 for
all non-financial assets and non-financial liabilities, except those that are recognized or
disclosed at fair value on a recurring basis (at least annually) to fiscal years beginning after
November 15, 2008, and interim periods within those fiscal years. The adoption of this statement
on January 1, 2008 did not have a material impact on our consolidated financial statements.
In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and
Financial Liabilities, (SFAS #159). This statement provides companies with an option to report
selected financial assets and liabilities at fair value and establishes presentation and disclosure
requirements designed to facilitate comparisons between companies that choose different measurement
attributes for similar types of assets and liabilities. This new standard is effective for us on
January 1, 2008. We elected the fair value option for certain securities available for sale that
existed at January 1, 2008 and for loans held for sale originated on or after January 1, 2008. The
cumulative effect adjustment to retained earnings resulting from the adoption of SFAS #159 was an
after tax decrease of $1.5 million. This amount was reclassified from accumulated other
comprehensive income.
In November, the Securities and Exchange Commission (SEC) released Staff Accounting Bulletin No.
109, Written Loan Commitments Recorded at Fair Value through Earnings (SAB 109). Previously,
Staff Accounting Bulletin No. 105, Application of Accounting Principles to Loan Commitments (SAB
105) stated that in measuring the fair value of a derivative loan commitment, a company should not
incorporate the expected net future cash flows related to the associated servicing of the loan. SAB
109 supersedes SAB 105 and indicates that the expected net future cash flows related to the
associated servicing of the loan should be included in measuring fair value for all written loan
commitments that are accounted for at fair value through earnings. SAB 105 also indicated that
internally-developed intangible assets should not be recorded as part of the fair value of a
derivative loan commitment, and SAB 109 retains that view. SAB 109 was effective for derivative
loan commitments issued or modified in fiscal quarters beginning after December 15, 2007. As a
result of adoption of SAB 109, gains on mortgage loans increased by approximately $0.1 million,
before tax during the first six months of 2008.
6
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
3. 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, past due more than 90 days, or restructured amounted to $111.4 million at
June 30, 2008, and $77.2 million at December 31, 2007.
Impaired loans totaled approximately $95.9 million, $61.3 million and $37.7 million at June 30,
2008, December 31, 2007 and June 30, 2007, respectively. At those same dates, certain impaired
loans with balances of approximately $81.6 million, $53.4 million and $31.2 million, respectively
had specific allocations of the allowance for loan losses, which totaled approximately $15.9
million, $10.7 million and $8.9 million, respectively. Our average investment in impaired loans
was approximately $80.7 million and $30.2 million for the six-month periods ended June 30, 2008 and
2007, 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 second quarters of
2008 and 2007 was approximately $0.5 million and $0.2 million, respectively, the majority of which
were received in cash.
An analysis of the allowance for loan losses is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended |
|
|
|
June 30, |
|
|
|
2008 |
|
|
2007 |
|
|
|
|
|
|
|
Unfunded |
|
|
|
|
|
|
Unfunded |
|
|
|
Loans |
|
|
Commitments |
|
|
Loans |
|
|
Commitments |
|
|
|
(in thousands) |
|
Balance at beginning of period |
|
$ |
45,294 |
|
|
$ |
1,936 |
|
|
$ |
26,879 |
|
|
$ |
1,881 |
|
Additions (deduction)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision charged to operating expense |
|
|
23,875 |
|
|
|
(207 |
) |
|
|
22,658 |
|
|
|
374 |
|
Recoveries credited to allowance |
|
|
1,099 |
|
|
|
|
|
|
|
1,140 |
|
|
|
|
|
Loans charged against the allowance |
|
|
(19,164 |
) |
|
|
|
|
|
|
(12,464 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of period |
|
$ |
51,104 |
|
|
$ |
1,729 |
|
|
$ |
38,213 |
|
|
$ |
2,255 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4. Comprehensive income for the three- and six-month periods ended June 30 follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Six months ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
|
|
|
|
|
(in thousands) |
|
|
|
|
|
Net income (loss) |
|
$ |
3,346 |
|
|
$ |
(43 |
) |
|
$ |
3,687 |
|
|
$ |
4,200 |
|
Net change in unrealized gain (loss) on securities
available for sale, net of related tax effect |
|
|
(5,740 |
) |
|
|
(3,489 |
) |
|
|
(5,568 |
) |
|
|
(3,099 |
) |
Net change in unrealized gain (loss) on derivative
instruments, net of related tax effect |
|
|
2,202 |
|
|
|
431 |
|
|
|
721 |
|
|
|
(92 |
) |
Reclassification adjustment for accretion on
settled derivative financial instruments |
|
|
|
|
|
|
(53 |
) |
|
|
|
|
|
|
(154 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss) |
|
$ |
(192 |
) |
|
$ |
(3,154 |
) |
|
$ |
(1,160 |
) |
|
$ |
855 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
The net change in unrealized gain (loss) on securities available for sale reflect net gains and
losses reclassified into earnings as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Six months ended |
|
|
June 30, |
|
June 30, |
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
|
(in thousands) |
Gain reclassified into earnings |
|
$ |
723 |
|
|
$ |
128 |
|
|
$ |
723 |
|
|
$ |
207 |
|
Federal income tax expense as a
result of the reclassification of these
amounts from comprehensive income |
|
|
253 |
|
|
|
44 |
|
|
|
253 |
|
|
|
72 |
|
5. Our reportable segments are based upon legal entities. We currently have two reportable
segments: Independent Bank (IB) and Mepco Finance Corporation (Mepco). We evaluate
performance based principally on net income of the respective reportable segments. In September
2007 we consolidated our four existing bank charters into one. Prior to this consolidation we
reported each of the four banks as separate segments. Prior period information for the four banks
has been consolidated under our current IB segment.
A summary of selected financial information for our reportable segments as of or for the
three-month and six-month periods ended June 30, follows:
As of or for the three months ended June 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IB |
|
Mepco |
|
Other(1) |
|
Elimination |
|
Total |
|
|
(in thousands) |
2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
2,927,747 |
|
|
$ |
303,088 |
|
|
$ |
334,621 |
|
|
$ |
(326,421 |
) |
|
$ |
3,239,035 |
|
Interest income |
|
|
43,410 |
|
|
|
7,977 |
|
|
|
|
|
|
|
|
|
|
|
51,387 |
|
Net interest income |
|
|
28,617 |
|
|
|
6,378 |
|
|
|
(1,774 |
) |
|
|
|
|
|
|
33,221 |
|
Provision for loan losses |
|
|
12,409 |
|
|
|
(57 |
) |
|
|
|
|
|
|
|
|
|
|
12,352 |
|
Income (loss) before income tax |
|
|
1,441 |
|
|
|
4,351 |
|
|
|
(1,953 |
) |
|
|
(24 |
) |
|
|
3,815 |
|
Net income (loss) |
|
|
1,892 |
|
|
|
2,702 |
|
|
|
(1,232 |
) |
|
|
(16 |
) |
|
|
3,346 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
3,058,809 |
|
|
$ |
230,261 |
|
|
$ |
331,763 |
|
|
$ |
(359,576 |
) |
|
$ |
3,261,257 |
|
Interest income |
|
|
51,159 |
|
|
|
5,658 |
|
|
|
5 |
|
|
|
(655 |
) |
|
|
56,167 |
|
Net interest income |
|
|
28,438 |
|
|
|
3,666 |
|
|
|
(1,586 |
) |
|
|
(42 |
) |
|
|
30,476 |
|
Provision for loan losses |
|
|
14,851 |
|
|
|
42 |
|
|
|
|
|
|
|
|
|
|
|
14,893 |
|
Income (loss) from
continuing operations
before income tax |
|
|
(1,478 |
) |
|
|
1,869 |
|
|
|
(2,021 |
) |
|
|
185 |
|
|
|
(1,445 |
) |
Discontinued operations,
net of tax |
|
|
|
|
|
|
(151 |
) |
|
|
|
|
|
|
|
|
|
|
(151 |
) |
Net income (loss) |
|
|
206 |
|
|
|
1,015 |
|
|
|
(1,350 |
) |
|
|
86 |
|
|
|
(43 |
) |
|
|
|
(1) |
|
Includes amounts relating to our parent company and certain insignificant
operations. |
8
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
As of or for the six months ended June 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IB |
|
Mepco |
|
Other(1) |
|
Elimination |
|
Total |
|
|
(in thousands) |
2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
2,927,747 |
|
|
$ |
303,088 |
|
|
$ |
334,621 |
|
|
$ |
(326,421 |
) |
|
$ |
3,239,035 |
|
Interest income |
|
|
89,270 |
|
|
|
15,151 |
|
|
|
|
|
|
|
|
|
|
|
104,421 |
|
Net interest income |
|
|
55,356 |
|
|
|
11,893 |
|
|
|
(3,643 |
) |
|
|
|
|
|
|
63,606 |
|
Provision for loan losses |
|
|
23,651 |
|
|
|
17 |
|
|
|
|
|
|
|
|
|
|
|
23,668 |
|
Income (loss) before income tax |
|
|
(1,590 |
) |
|
|
8,172 |
|
|
|
(4,409 |
) |
|
|
(48 |
) |
|
|
2,125 |
|
Net income (loss) |
|
|
1,395 |
|
|
|
5,075 |
|
|
|
(2,752 |
) |
|
|
(31 |
) |
|
|
3,687 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
3,058,809 |
|
|
$ |
230,261 |
|
|
$ |
331,763 |
|
|
$ |
(359,576 |
) |
|
$ |
3,261,257 |
|
Interest income |
|
|
101,461 |
|
|
|
10,856 |
|
|
|
10 |
|
|
|
(816 |
) |
|
|
111,511 |
|
Net interest income |
|
|
56,407 |
|
|
|
6,934 |
|
|
|
(3,149 |
) |
|
|
(84 |
) |
|
|
60,108 |
|
Provision for loan losses |
|
|
22,861 |
|
|
|
171 |
|
|
|
|
|
|
|
|
|
|
|
23,032 |
|
Income (loss) from
continuing operations
before income tax |
|
|
3,498 |
|
|
|
3,257 |
|
|
|
(4,358 |
) |
|
|
355 |
|
|
|
2,752 |
|
Discontinued operations,
net of tax |
|
|
|
|
|
|
200 |
|
|
|
|
|
|
|
|
|
|
|
200 |
|
Net income (loss) |
|
|
4,536 |
|
|
|
2,235 |
|
|
|
(2,743 |
) |
|
|
172 |
|
|
|
4,200 |
|
|
|
|
(1) |
|
Includes amounts relating to our parent company and certain insignificant
operations. |
6. Basic income per share is based on weighted average common shares outstanding during the
period. Diluted income per share includes the dilutive effect of additional potential common
shares to be issued upon the exercise of stock options, stock units for a deferred compensation
plan for non-employee directors and restricted stock awards.
9
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
A reconciliation of basic and diluted earnings per share for the three-month and the six-month
periods ended June 30 follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months |
|
|
Six months |
|
|
|
ended |
|
|
ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
|
(in thousands, except per share amounts) |
|
Income from continuing operations |
|
$ |
3,346 |
|
|
$ |
108 |
|
|
$ |
3,687 |
|
|
$ |
4,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
3,346 |
|
|
$ |
(43 |
) |
|
$ |
3,687 |
|
|
$ |
4,200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares outstanding |
|
|
22,767 |
|
|
|
22,585 |
|
|
|
22,703 |
|
|
|
22,706 |
|
Effect of stock options |
|
|
7 |
|
|
|
156 |
|
|
|
20 |
|
|
|
208 |
|
Stock units for deferred compensation plan for nonemployee directors |
|
|
58 |
|
|
|
60 |
|
|
|
62 |
|
|
|
59 |
|
Restricted stock awards |
|
|
2 |
|
|
|
|
|
|
|
21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares outstanding for calculation of diluted
earnings per share |
|
|
22,834 |
|
|
|
22,801 |
|
|
|
22,806 |
|
|
|
22,973 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per share from continuing operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
.15 |
|
|
$ |
.00 |
|
|
$ |
.16 |
|
|
$ |
.18 |
|
Diluted(1) |
|
|
.15 |
|
|
|
.00 |
|
|
|
.16 |
|
|
|
.17 |
|
Net income (loss) per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
.15 |
|
|
$ |
.00 |
|
|
$ |
.16 |
|
|
$ |
.18 |
|
Diluted(1) |
|
|
.15 |
|
|
|
.00 |
|
|
|
.16 |
|
|
|
.18 |
|
|
|
|
(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 1.5 million and 1.0
million for the three-months ended June 30, 2008 and 2007, respectively. During the six-month
periods ended June 30, 2008 and 2007, weighted-average anti-dilutive stock options totaled 1.5
million and 0.9 million respectively.
7. SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities, (SFAS #133)
which was subsequently amended by SFAS #138, requires companies 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.
10
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Our derivative financial instruments according to the type of hedge in which they are designated
under SFAS #133 follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2008 |
|
|
|
|
|
|
Average |
|
|
|
|
Notional |
|
Maturity |
|
Fair |
|
|
Amount |
|
(years) |
|
Value |
|
|
(dollars in thousands) |
Fair Value Hedges pay variable interest-rate swap agreements |
|
$ |
11,159 |
|
|
|
0.5 |
|
|
$ |
6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flow Hedges |
|
|
|
|
|
|
|
|
|
|
|
|
Pay fixed interest-rate swap agreements |
|
$ |
127,000 |
|
|
|
2.6 |
|
|
$ |
519 |
|
Interest-rate cap agreements |
|
|
203,500 |
|
|
|
1.1 |
|
|
|
273 |
|
|
|
|
|
|
$ |
330,500 |
|
|
|
1.7 |
|
|
$ |
792 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
No hedge designation |
|
|
|
|
|
|
|
|
|
|
|
|
Pay fixed interest-rate swap agreements |
|
$ |
2,000 |
|
|
|
0.9 |
|
|
$ |
(8 |
) |
Interest-rate cap agreements |
|
|
92,000 |
|
|
|
1.5 |
|
|
|
113 |
|
Rate-lock mortgage loan commitments |
|
|
8,630 |
|
|
|
0.1 |
|
|
|
145 |
|
Mandatory commitments to sell mortgage loans |
|
|
35,956 |
|
|
|
0.1 |
|
|
|
130 |
|
|
|
|
Total |
|
$ |
138,586 |
|
|
|
1.0 |
|
|
$ |
380 |
|
|
|
|
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.
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 $0.9 million and $1.2 million at June 30, 2008 and December 31, 2007,
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 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
11
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
obligations) affect earnings. It is anticipated that approximately $0.4 million, net of tax, of
unrealized losses on Cash Flow Hedges at June 30, 2008 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 June 30, 2008 is 6.5 years.
We also use long-term, fixed-rate brokered CDs to fund a portion of our balance sheet. These
instruments expose us to variability in fair value due to changes in interest rates. To meet our
objectives, we may enter into derivative financial instruments to mitigate exposure to fluctuations
in fair values of such fixed-rate debt instruments (Fair Value Hedges). Fair Value Hedges
currently include pay-variable interest-rate swaps.
Also, we record Fair Value Hedges at fair value in accrued income and other assets and accrued
expenses and other liabilities. The hedged items (primarily fixed-rate debt obligations) are also
recorded at fair value through the statement of operations, which offsets the adjustment to Fair
Value Hedges. On an ongoing basis, we will adjust our balance sheet to reflect the then current
fair value of both the Fair Value Hedges and the respective hedged items. To the extent that the
change in value of the Fair Value Hedges do not offset the change in the value of the hedged items,
the ineffective portion is immediately recognized as interest expense.
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.
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.
12
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
The impact of SFAS #133 on net income and other comprehensive income for the three-month and
six-month periods ended June 30, 2008 and 2007 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Expense) |
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
|
Comprehensive |
|
|
|
|
|
|
Net Income |
|
|
Income |
|
|
Total |
|
|
|
(in thousands) |
|
Change in fair value during the threemonth period ended June 30, 2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-rate swap agreements
not designated as hedges |
|
$ |
(8 |
) |
|
|
|
|
|
$ |
(8 |
) |
Interest-rate cap agreements
not designated as hedges |
|
|
91 |
|
|
|
|
|
|
|
91 |
|
Rate Lock Commitments |
|
|
(194 |
) |
|
|
|
|
|
|
(194 |
) |
Mandatory Commitments |
|
|
159 |
|
|
|
|
|
|
|
159 |
|
Ineffectiveness of Fair value hedges |
|
|
(4 |
) |
|
|
|
|
|
|
(4 |
) |
Ineffectiveness of Cash flow hedges |
|
|
1 |
|
|
|
|
|
|
|
1 |
|
Cash flow hedges |
|
|
|
|
|
$ |
3,764 |
|
|
|
3,764 |
|
Reclassification adjustment |
|
|
|
|
|
|
(377 |
) |
|
|
(377 |
) |
|
|
|
|
|
|
|
|
|
|
Total |
|
|
45 |
|
|
|
3,387 |
|
|
|
3,432 |
|
Income tax |
|
|
16 |
|
|
|
1,185 |
|
|
|
1,201 |
|
|
|
|
|
|
|
|
|
|
|
Net |
|
$ |
29 |
|
|
$ |
2,202 |
|
|
$ |
2,231 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Expense) |
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
|
Comprehensive |
|
|
|
|
|
|
Net Income |
|
|
Income |
|
|
Total |
|
|
|
(in thousands) |
|
Change in fair value during the sixmonth period ended June 30, 2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-rate swap agreements
not designated as hedges |
|
$ |
(8 |
) |
|
|
|
|
|
$ |
(8 |
) |
Interest-rate cap agreements
not designated as hedges |
|
|
(3 |
) |
|
|
|
|
|
|
(3 |
) |
Rate Lock Commitments |
|
|
193 |
|
|
|
|
|
|
|
193 |
|
Mandatory Commitments |
|
|
193 |
|
|
|
|
|
|
|
193 |
|
Ineffectiveness of Fair value hedges |
|
|
6 |
|
|
|
|
|
|
|
6 |
|
Ineffectiveness of Cash flow hedges |
|
|
1 |
|
|
|
|
|
|
|
1 |
|
Cash flow hedges |
|
|
|
|
|
$ |
1,579 |
|
|
|
1,579 |
|
Reclassification adjustment |
|
|
|
|
|
|
(471 |
) |
|
|
(471 |
) |
|
|
|
|
|
|
|
|
|
|
Total |
|
|
382 |
|
|
|
1,108 |
|
|
|
1,490 |
|
Income tax |
|
|
134 |
|
|
|
387 |
|
|
|
521 |
|
|
|
|
|
|
|
|
|
|
|
Net |
|
$ |
248 |
|
|
$ |
721 |
|
|
$ |
969 |
|
|
|
|
|
|
|
|
|
|
|
13
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Expense) |
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
|
Comprehensive |
|
|
|
|
|
|
Net Income |
|
|
Income |
|
|
Total |
|
|
|
(in thousands) |
|
Change in fair value during the threemonth period ended June 30, 2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-rate swap agreements
not designated as hedges |
|
$ |
12 |
|
|
|
|
|
|
$ |
12 |
|
Interest-rate cap agreements
not designated as hedges |
|
|
64 |
|
|
|
|
|
|
|
64 |
|
Rate Lock Commitments |
|
|
(169 |
) |
|
|
|
|
|
|
(169 |
) |
Mandatory Commitments |
|
|
176 |
|
|
|
|
|
|
|
176 |
|
Ineffectiveness of Fair value hedges |
|
|
(14 |
) |
|
|
|
|
|
|
(14 |
) |
Ineffectiveness of Cash flow hedges |
|
|
(1 |
) |
|
|
|
|
|
|
(1 |
) |
Cash flow hedges |
|
|
|
|
|
$ |
349 |
|
|
|
349 |
|
Reclassification adjustment |
|
|
|
|
|
|
232 |
|
|
|
232 |
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
68 |
|
|
|
581 |
|
|
|
649 |
|
Income tax |
|
|
23 |
|
|
|
203 |
|
|
|
226 |
|
|
|
|
|
|
|
|
|
|
|
Net |
|
$ |
45 |
|
|
$ |
378 |
|
|
$ |
423 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Expense) |
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
|
Comprehensive |
|
|
|
|
|
|
Net Income |
|
|
Income |
|
|
Total |
|
|
|
(in thousands) |
|
Change in fair value during the sixmonth period ended June 30, 2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-rate swap agreements
not designated as hedges |
|
$ |
29 |
|
|
|
|
|
|
$ |
29 |
|
Interest-rate cap agreements
not designated as hedges |
|
|
26 |
|
|
|
|
|
|
|
26 |
|
Rate Lock Commitments |
|
|
(119 |
) |
|
|
|
|
|
|
(119 |
) |
Mandatory Commitments |
|
|
101 |
|
|
|
|
|
|
|
101 |
|
Ineffectiveness of Fair value hedges |
|
|
(9 |
) |
|
|
|
|
|
|
(9 |
) |
Ineffectiveness of Cash flow hedges |
|
|
2 |
|
|
|
|
|
|
|
2 |
|
Cash flow hedges |
|
|
|
|
|
$ |
(1,076 |
) |
|
|
(1,076 |
) |
Reclassification adjustment |
|
|
|
|
|
|
698 |
|
|
|
698 |
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
30 |
|
|
|
(378 |
) |
|
|
(348 |
) |
Income tax |
|
|
10 |
|
|
|
(132 |
) |
|
|
(122 |
) |
|
|
|
|
|
|
|
|
|
|
Net |
|
$ |
20 |
|
|
$ |
(246 |
) |
|
$ |
(226 |
) |
|
|
|
|
|
|
|
|
|
|
14
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
8. SFAS No. 141, Business Combinations, (SFAS #141) and SFAS No. 142, Goodwill and Other
Intangible Assets, (SFAS #142) effects how organizations account for business combinations and
for the goodwill and intangible assets that arise from those combinations or are acquired
otherwise.
Intangible assets, net of amortization, were comprised of the following at June 30, 2008 and
December 31, 2007:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2008 |
|
|
December 31, 2007 |
|
|
|
Gross |
|
|
|
|
|
|
Gross |
|
|
|
|
|
|
Carrying |
|
|
Accumulated |
|
|
Carrying |
|
|
Accumulated |
|
|
|
Amount |
|
|
Amortization |
|
|
Amount |
|
|
Amortization |
|
|
|
(dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortized intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core deposit |
|
$ |
31,326 |
|
|
$ |
18,026 |
|
|
$ |
31,326 |
|
|
$ |
16,648 |
|
Customer relationship |
|
|
1,302 |
|
|
|
1,132 |
|
|
|
1,302 |
|
|
|
1,099 |
|
Covenants not to compete |
|
|
1,520 |
|
|
|
1,282 |
|
|
|
1,520 |
|
|
|
1,139 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
34,148 |
|
|
$ |
20,440 |
|
|
$ |
34,148 |
|
|
$ |
18,886 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unamortized intangible assets Goodwill |
|
$ |
66,754 |
|
|
|
|
|
|
$ |
66,754 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangibles has been estimated through 2013 and thereafter in the following table,
and does not take into consideration any potential future acquisitions or branch purchases.
|
|
|
|
|
|
|
(dollars in thousands) |
|
|
|
|
|
|
Six months ended December 31, 2008 |
|
$ |
1,518 |
|
Year ending December 31: |
|
|
|
|
2009 |
|
|
1,838 |
|
2010 |
|
|
1,310 |
|
2011 |
|
|
1,398 |
|
2012 |
|
|
1,115 |
|
2013 and thereafter |
|
|
6,529 |
|
|
|
|
|
Total |
|
$ |
13,708 |
|
|
|
|
|
15
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Changes in the carrying amount of goodwill by reporting segment for the periods presented were as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IB |
|
|
Mepco |
|
|
Other(1) |
|
|
Total |
|
|
|
(dollars in thousands) |
|
Goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2007 |
|
$ |
49,676 |
|
|
$ |
16,735 |
|
|
$ |
343 |
|
|
$ |
66,754 |
|
Acquired during period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment during period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, June 30, 2008 |
|
$ |
49,676 |
|
|
$ |
16,735 |
|
|
$ |
343 |
|
|
$ |
66,754 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2006 |
|
$ |
31,631 |
|
|
$ |
16,735 |
|
|
$ |
343 |
|
|
$ |
48,709 |
|
Acquired during period (2) |
|
|
18,388 |
|
|
|
|
|
|
|
|
|
|
|
18,388 |
|
Impairment |
|
|
(343 |
) |
|
|
|
|
|
|
|
|
|
|
(343 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, June 30, 2007 |
|
$ |
49,676 |
|
|
$ |
16,735 |
|
|
$ |
343 |
|
|
$ |
66,754 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Includes items relating to the Registrant and certain insignificant operations. |
|
(2) |
|
Goodwill associated with the acquisition of 10 branches. |
During the first quarter of 2007 we recorded a goodwill impairment charge of $0.3 million at First
Home Financial (FHF) which was acquired in 1998. We test goodwill for impairment and based on the
fair value of FHF the goodwill associated with FHF was reduced to zero at March 31, 2007. This
amount is included in Goodwill impairment in the Consolidated Statements of Operations. FHF was a
loan origination company based in Grand Rapids, Michigan that specialized in the financing of
manufactured homes located in mobile home parks or communities and was a subsidiary of our IB
segment above. Revenues and profits had declined at FHF over the last few years and a result of
these declines, the operations of FHF ceased effective June 15, 2007 and this entity was dissolved
on June 30, 2007.
During the
second quarter of 2008, our common stock began to trade on the NASDAQ
market at levels consistently below book value. As a result, we
conducted a goodwill impairment analysis. This analysis included
valuations based on: a comparable merger and acquisition transaction
method; a guideline publicly traded company method, and; a discounted
earnings method. Based on these valuations, management concluded that
goodwill was not impaired. We intend to continue to closely monitor
market conditions and the assumptions that we utilized for this most
recent valuation analysis. We may incur additional impairment charges
related to our goodwill in the future due to changes in business
prospects or other matters that could affect our valuation
assumptions.
9. 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 0.1 million shares of common stock as of June 30, 2008. We believe that such
awards better align the interests of our officers with our shareholders. 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.
Pursuant to our performance-based compensation plans we granted 0.2 million shares of non-vested
common stock to our officers on January, 16, 2008. The non-vested common stock cliff vests in five
years. We use the market value of the common stock on date of grant to measure compensation cost
for these non-vested share awards. We also estimate expected forfeitures over the vesting period.
During the first quarter of 2008 we modified 0.1 million stock options originally issued in prior
years for one former officer. These modified options vested immediately and the expense associated
with this modification of $0.01 million was included in compensation and benefits expense during
the three month period ended March 31, 2008. The modification consisted of
16
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
extending the date of exercise subsequent to resignation of the officer from 3 months to 12 months.
During the second quarter of 2007 we modified 0.1 million stock options originally issued in prior
years for one former officer. These modified options vested immediately and the expense associated
with this modification of $0.1 million was included in compensation and benefits expense during the
three month period ended June 30, 2007. The modification consisted of extending the date of
exercise subsequent to resignation of the officer from 3 months to 18 months.
A summary of outstanding stock option grants and transactions at June 30, follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six-months Ended June 30, 2008 |
|
|
|
|
|
|
|
|
|
|
|
Weighted- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Remaining |
|
|
Aggregated |
|
|
|
|
|
|
|
Average |
|
|
Contractual |
|
|
Intrinsic |
|
|
|
Number of |
|
|
Exercise |
|
|
Term |
|
|
Value (in |
|
|
|
Shares |
|
|
Price |
|
|
(years) |
|
|
thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at January 1, |
|
|
1,658,861 |
|
|
$ |
19.55 |
|
|
|
|
|
|
|
|
|
Granted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised |
|
|
8,228 |
|
|
|
6.17 |
|
|
|
|
|
|
|
|
|
Forfeited |
|
|
(36,675 |
) |
|
|
23.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at June 30, |
|
|
1,613,958 |
|
|
$ |
19.54 |
|
|
|
4.95 |
|
|
$ |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vested and expected to vest at
June 30, 2008 |
|
|
1,584,471 |
|
|
$ |
19.59 |
|
|
|
4.88 |
|
|
$ |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable at June 30, 2008 |
|
|
1,472,969 |
|
|
$ |
19.81 |
|
|
|
4.58 |
|
|
$ |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A summary of non-vested restricted stock and transactions for the six month period ended June 30,
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
Average |
|
|
|
Number of |
|
|
Grant Date |
|
|
Number of |
|
|
Grant Date |
|
|
|
Shares |
|
|
Fair Value |
|
|
Shares |
|
|
Fair Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at January 1, |
|
|
50,596 |
|
|
$ |
16.69 |
|
|
|
0 |
|
|
|
|
|
Granted |
|
|
220,023 |
|
|
|
7.63 |
|
|
|
50,596 |
|
|
$ |
16.69 |
|
Exercised |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forfeited |
|
|
(6,279 |
) |
|
|
9.32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at June 30, |
|
|
264,340 |
|
|
$ |
9.32 |
|
|
|
50,596 |
|
|
$ |
16.69 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total compensation cost recognized during the first six months of 2008 and 2007 for stock option
and restricted stock grants was $0.3 million and $0.1 million, respectively. The corresponding tax
benefit relating to this expense was $0.1 million and $0.04 million for the first six months of
2008 and 2007, respectively.
At June 30, 2008, the total expected compensation cost related to non vested stock option and
restricted stock awards not yet recognized was $2.0 million. The weighted-average period over
which this amount will be recognized is 3.5 years.
17
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
The following summarizes certain information regarding options exercised during the three and
six-month periods ending June 30:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Six months ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
|
(in thousands) |
|
Intrinsic value |
|
$ |
|
|
|
$ |
2 |
|
|
$ |
61 |
|
|
$ |
82 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash proceeds received |
|
$ |
|
|
|
$ |
|
|
|
$ |
51 |
|
|
$ |
68 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax benefit realized |
|
$ |
|
|
|
$ |
|
|
|
$ |
21 |
|
|
$ |
28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10. At June 30, 2008 and December 31, 2007 we had approximately $1.3 million and $2.6 million,
respectively, of gross unrecognized tax benefits. If recognized, $1.0 million would reduce our
effective tax rate at June 30, 2008. The decrease in our gross unrecognized tax benefit through
the first half of 2008 is the result of a favorable development on a tax position prevalent in our
industry that we had previously reserved for. This decrease was recognized during the first
quarter of 2008. We do not expect the total amount of unrecognized tax benefits to significantly
increase or decrease during the balance of 2008.
11. As discussed in Note 2, we adopted SFAS #157 and #159 on January 1, 2008. We elected to adopt
the fair value option for certain securities available for sale that existed at January 1, 2008
(these securities are now classified as trading securities). We also elected the fair value option
for loans held for sale that were originated on or after January 1, 2008. These elections were made
for the following reasons: (1) trading securities these securities are preferred stocks with no
stated maturity. As such, other than temporary impairment analysis is subjective. By electing the
fair value option, this subjectivity is eliminated. (2) Loans held for sale recording these
loans at fair value will better match the fair value accounting we have historically used on the
mandatory commitments to sell these loans that we enter into to reduce the impact of price
fluctuations of the loans held for sale.
The following table summarizes the impact of adopting the fair value option for the available for
sale securities on January 1, 2008. The adoption of SFAS #159 for loans held for sale had no
impact on equity as this election was made for loans that were originated on or after January 1,
2008. Amounts shown represent the cumulative-effect adjustment to retained earnings resulting from
the adoption of SFAS #159. These amounts were reclassified from accumulated other comprehensive
income.
|
|
|
|
|
|
|
January 1, |
|
|
|
2008 |
|
Securities available for sale fair value |
|
$ |
15,018 |
|
Securities available for sale amortized cost |
|
|
17,353 |
|
|
|
|
|
Retained earnings cummulative effect adjustment, before tax |
|
|
(2,335 |
) |
Tax impact |
|
|
817 |
|
|
|
|
|
Retained earnings cummulative effect, adjustment, after tax |
|
$ |
(1,518 |
) |
|
|
|
|
18
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
SFAS #157 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. SFAS #157
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.
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. Level 1 securities
include certain preferred stocks, trust preferred securities and mutual funds for which there are
quoted prices in active markets. 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 mortgage and other asset backed securities,
municipal securities, certain trust preferred securities and one preferred stock security. One
municipal securitys fair value is based upon a liquidity agreement included in the bond indenture
and is classified as level 3 of the valuation hierarchy.
Loans held for sale: The fair value of loans held for sale is based on mortgage backed security
pricing for comparable assets.
Impaired loans: 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.
Once a loan is identified as individually impaired, management measures impairment
19
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
in accordance with SFAS No. 114, Accounting by Creditors for Impairment of a Loan, (SFAS
#114). 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 June 30, 2008, substantially all of the total impaired
loans were evaluated based on the fair value of the collateral. When the fair value of the
collateral is based on an observable market price we record the impaired loan as nonrecurring Level
2. 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.
Brokered time deposits: The fair value of brokered time deposits 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.
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.
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.
20
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Assets and liabilities measured at fair value, including financial liabilities for which we have
elected the fair value option, are summarized below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in Fair Values for the |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six-Month Period Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2008 for items Measured |
|
|
|
|
|
|
Fair Value Measurements at |
|
at Fair Value Pursuant to Election |
|
|
|
|
|
|
June 30, 2008 Using |
|
of the Fair Value Option |
|
|
|
|
|
|
Quoted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
Prices |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
in Active |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
in Fair |
|
|
Fair Value |
|
Markets |
|
Significant |
|
Significant |
|
|
|
|
|
|
|
|
|
Values |
|
|
Measure- |
|
for |
|
Other |
|
Un- |
|
|
|
|
|
|
|
|
|
Included |
|
|
ments |
|
Identical |
|
Observable |
|
observable |
|
|
|
|
|
|
|
|
|
in Current |
|
|
June 30, |
|
Assets |
|
Inputs |
|
Inputs |
|
Net Gains on Assets |
|
Period |
|
|
2008 |
|
(Level 1) |
|
(Level 2) |
|
(Level 3) |
|
Securities |
|
Loans |
|
Earnings |
(in thousands) |
Measured at Fair Value
on a Recurring basis: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading securities |
|
$ |
12,963 |
|
|
$ |
9,673 |
|
|
$ |
3,290 |
|
|
|
|
|
|
$ |
(2,049 |
) |
|
|
|
|
|
$ |
(2,049 |
) |
Securities available
for sale |
|
|
308,757 |
|
|
|
2,487 |
|
|
|
294,895 |
|
|
$ |
11,375 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans held for sale |
|
|
26,188 |
|
|
|
|
|
|
|
26,188 |
|
|
|
|
|
|
|
|
|
|
$ |
232 |
|
|
|
232 |
|
Derivatives (1) |
|
|
1,888 |
|
|
|
|
|
|
|
1,888 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brokered time
deposits |
|
|
10,697 |
|
|
|
|
|
|
|
10,697 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives (2) |
|
|
710 |
|
|
|
|
|
|
|
710 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Measured at Fair Value
on a Non-recurring basis: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized mortgage
loan servicing
rights |
|
|
16,551 |
|
|
|
|
|
|
|
16,551 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans |
|
|
79,996 |
|
|
|
|
|
|
|
|
|
|
|
79,996 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Included in accrued income and other assets |
|
(2) |
|
Included in accrued expenses and other liabilities |
Interest income is recorded within the Consolidated Statements of Operations based on the
contractual amount of interest income earned on these financial assets. Dividend income is recorded
based on cash dividends.
The following represent impairment charges recognized during the six month period ended June 30,
2008 relating to assets measured at fair value on a non-recurring basis:
|
|
|
Capitalized mortgage loan servicing rights, whose individual strata are measured at the
lower of cost or fair value had a carrying amount of $16.6 million with a valuation
allowance of $0.05 million at June 30, 2008. A recovery of $0.3 million was included in
earnings during the first six months of 2008. |
|
|
|
|
Loans which are measured for impairment using the fair value of collateral for
collateral dependent loans, had a carrying amount of $95.9 million, with a valuation
allowance of $15.9 million at June 30, 2008. An additional provision for loan losses of
$13.0 million was included in earnings during the first six months of 2008 relating to
impaired loans. |
21
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
The table below presents a reconciliation for all assets and liabilities measured at fair value on
a recurring basis using significant unobservable inputs (Level 3) for the six months ended June 30,
2008:
|
|
|
|
|
|
|
Securities |
|
|
|
Available |
|
|
|
For Sale |
|
|
|
|
|
|
Beginning balance, January 1, 2008 |
|
$ |
21,497 |
|
Total gains (losses) realized and unrealized: |
|
|
|
|
Included in earnings |
|
|
|
|
Included in other comprehensive income |
|
|
|
|
Purchases, issuances, settlements, maturities and calls |
|
|
(94 |
) |
Transfers in and/or out of Level 3 |
|
|
(10,028 |
) |
|
|
|
|
Ending balance, June 30, 2008 |
|
$ |
11,375 |
|
|
|
|
|
|
|
|
|
|
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 June 30, 2008 |
|
$ |
0 |
|
|
|
|
|
The following table reflects the difference between the aggregate fair value and the aggregate
remaining contractual principal balance outstanding as of June 30, 2008, for loans held for sale
for which the fair value option has been elected.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate |
|
|
|
|
|
Contractual |
|
|
Fair Value |
|
Difference |
|
Principal |
|
|
(in thousands) |
Loans held for sale |
|
$ |
26,188 |
|
|
$ |
232 |
|
|
$ |
25,956 |
|
12. The results of operations for the three- and six-month periods ended June 30, 2008, are not
necessarily indicative of the results to be expected for the full year.
22
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 2007 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.
Bank charter consolidation In September 2007 we completed the consolidation of our four bank
charters into one. The primary reasons for this bank consolidation were:
|
|
|
To better streamline our operations and corporate governance structure; |
|
|
|
|
To enhance our risk management processes, particularly credit risk management through
more centralized credit management functions; |
|
|
|
|
To allow for more rapid development and deployment of new products and services; and |
|
|
|
|
To improve productivity and resource utilization leading to lower non-interest
expenses. |
Other than approximately $4 million (pre-tax) in annual reductions in non-interest expenses, and
except as noted above, we do not expect the bank consolidation to have a material impact on our
financial condition or results of operations. However, to date, the benefit of these reductions in
non-interest expenses due to the bank consolidation have been more than offset by higher loan and
collection costs and increased staffing associated with the management of significantly higher
levels of watch credits, non-performing loans and other real estate owned. (See Portfolio Loans
and asset quality.)
Branch acquisition We completed the acquisition of ten branches with total deposits of
approximately $241.4 million from TCF National Bank on March 23, 2007 (the branch acquisition).
These branches are located in or near Battle Creek, Bay City and Saginaw, Michigan. As a result of
this transaction, we received $210.1 million of cash. We used the proceeds from this transaction
primarily to payoff higher costing short term borrowings and brokered certificates of deposit
(Brokered CDs). The acquisition of these branches resulted in a subsequent increase in
non-interest income, particularly service charges on deposit accounts and VISA check card
interchange income. However, non-interest expenses also increased due to compensation and benefits
for the employees at these branches as well as occupancy, furniture and equipment, data processing,
communications, supplies and advertising expenses. As is customary in branch acquisitions, the
purchase price ($28.1 million) was based on acquired deposit balances. We also reimbursed the
seller $0.2 million for certain transaction related costs. Approximately $10.8 million of the
premium paid was recorded as deposit customer relationship value, including core deposit value and
is being amortized over 15 years (the remainder of the premium paid was recorded as goodwill). The
branch acquisition has resulted in an increase in the amount of amortization of intangible assets.
We also incurred other transaction costs (primarily investment banking fees, legal fees, severance
costs and data processing conversion fees) of approximately $0.8 million, about half of which was
capitalized as part of the acquisition price and the balance was expensed in the first quarter of
2007. In addition, the transaction included $3.7 million for the personal property and real estate
associated with these branches.
23
Discontinued operations On January 15, 2007, Mepco Insurance Premium Financing, Inc., now known as
Mepco Finance Corporation (Mepco), a wholly-owned subsidiary of Independent Bank Corporation,
sold substantially all of its assets related to the insurance premium finance business to Premium
Financing Specialists, Inc. Mepco continues to own and operate its warranty payment plan business.
The assets, liabilities and operations of Mepcos insurance premium finance business have been
reclassified as discontinued operations.
Results of Operations
Summary Net income from continuing operations totaled $3.3 million and $3.7 million during the
three- and six-month periods ended June 30, 2008. The increase in net income from continuing
operations for the second quarter of 2008 compared to 2007 was primarily attributable to increases
in net interest income, securities gains and mortgage loan servicing income as well as a decline in
the provision for loan losses. These changes were partially offset by higher non-interest expenses
and income taxes.
The decline in net income from continuing operations for the first six months of 2008 compared to
2007 was primarily attributable to securities losses and higher non-interest expenses. These
changes were partially offset by higher net interest income, deposit related revenues and gains on
mortgage loan sales.
Key performance ratios
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Six months ended |
|
|
June 30, |
|
June 30, |
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
Net income from continuing operations
(annualized) to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average assets |
|
|
0.42 |
% |
|
|
0.01 |
% |
|
|
0.23 |
% |
|
|
0.25 |
% |
Average equity |
|
|
5.58 |
|
|
|
0.17 |
|
|
|
3.07 |
|
|
|
3.14 |
|
Net income (loss) (annualized) to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average assets |
|
|
0.42 |
% |
|
|
(0.01 |
)% |
|
|
0.23 |
% |
|
|
0.26 |
% |
Average equity |
|
|
5.58 |
|
|
|
(0.07 |
) |
|
|
3.07 |
|
|
|
3.30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income per common share from continuing
operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.15 |
|
|
$ |
0.00 |
|
|
$ |
0.16 |
|
|
$ |
0.18 |
|
Diluted |
|
|
0.15 |
|
|
|
0.00 |
|
|
|
0.16 |
|
|
|
0.17 |
|
Net income (loss) per common share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.15 |
|
|
$ |
0.00 |
|
|
$ |
0.16 |
|
|
$ |
0.18 |
|
Diluted |
|
|
0.15 |
|
|
|
0.00 |
|
|
|
0.16 |
|
|
|
0.18 |
|
Our focus is
on long-term results, taking into consideration certain components of our revenues
that are cyclical in nature (such as mortgage banking) which can cause fluctuations in our earnings
per share from year to year. Our primary strategies for achieving long-term growth in
earnings per share include: earning asset growth (both organic and through acquisitions),
diversification of revenues (within the financial services industry), effective capital management
(efficient use of our shareholders equity) and sound risk management (credit,
24
interest rate, liquidity and regulatory risks). Based on these standards, we did not achieve our
profitability objectives during the first six months of 2008 or in 2007 or 2006. A significant
increase in our provision for loan losses was the primary factor contributing to reduced
profitability.
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 tax equivalent 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
management of credit risk and interest-rate risk in particular can adversely impact our net
interest income.
Tax equivalent net interest income increased by 7.7% to $34.5 million and by 4.8% to $66.3 million,
respectively, during the three- and six-month periods in 2008 compared to 2007. These increases
reflect a rise in our tax equivalent net interest income as a percent of average interest-earning
assets (Net Yield) that was partially offset by a decrease in average interest-earning assets.
We review yields on certain asset categories and our net interest margin on a fully taxable
equivalent basis. This presentation is not in accordance with generally accepted accounting
principles (GAAP) but is customary in the banking industry. In this non-GAAP presentation, net
interest income is adjusted to reflect tax-exempt interest income on an equivalent before-tax
basis. This measure ensures comparability of net interest income arising from both taxable and
tax-exempt sources. The adjustments to determine tax equivalent net interest income were $1.3
million and $1.6 million for the second quarters of 2008 and 2007, respectively, and were $2.7
million and $3.2 million for the first six months of 2008 and 2007, respectively. These adjustments
were computed using a 35% tax rate.
Average interest-earning assets totaled $2.961 billion and $2.963 billion during the three- and
six-month periods in 2008, respectively. The decreases in average interest-earning assets are due
primarily to a decline in securities that was partially offset by an increase in loans.
Our Net Yield increased by 41 basis points to 4.68% during the second quarter of 2008 and also by
24 basis points to 4.49% during the first six months of 2008 as compared to the like periods in
2007. The decline in short-term interest rates during 2008 has had a beneficial impact on our net
interest margin. We have been able to reduce interest rates on our interest bearing liabilities at
a faster pace than the decline in the yield on our interest earning assets. In particular, the
majority of our Brokered CDs were callable and during the first six months of 2008 we have
exercised our call rights and replaced these higher costing Brokered CDs with lower cost
borrowings from the Federal Home Loan Bank and Federal Reserve Bank.
Our tax equivalent net interest income is also adversely impacted by our level of non-accrual
loans. In the second quarter and first six months of 2008 non-accrual loans averaged $104.4
million and $93.6 million, respectively compared to $44.5 million and $42.0 million, respectively
for the same periods in 2007. In addition, in the second quarter and first six months of 2008 we
25
reversed $0.6 million and $1.4 million, respectively, of accrued and unpaid interest on loans
placed on non-accrual during each period compared to $0.4 million and $0.7 million, respectively
during the same periods in 2007.
Average Balances and Tax Equivalent Rates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
June 30, |
|
|
|
2008 |
|
|
2007 |
|
|
|
Average |
|
|
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
|
Balance |
|
|
Interest |
|
|
Rate |
|
|
Balance |
|
|
Interest |
|
|
Rate |
|
|
|
(dollars in thousands) |
|
Assets(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable loans |
|
$ |
2,578,668 |
|
|
$ |
46,618 |
|
|
|
7.26 |
% |
|
$ |
2,523,614 |
|
|
$ |
50,468 |
|
|
|
8.01 |
% |
Tax-exempt loans (2) |
|
|
11,316 |
|
|
|
203 |
|
|
|
7.22 |
|
|
|
9,761 |
|
|
|
166 |
|
|
|
6.82 |
|
Taxable securities |
|
|
153,895 |
|
|
|
2,176 |
|
|
|
5.69 |
|
|
|
202,342 |
|
|
|
2,592 |
|
|
|
5.14 |
|
Tax-exempt securities (2) |
|
|
189,313 |
|
|
|
3,346 |
|
|
|
7.11 |
|
|
|
230,873 |
|
|
|
4,069 |
|
|
|
7.07 |
|
Other investments |
|
|
27,633 |
|
|
|
362 |
|
|
|
5.27 |
|
|
|
38,068 |
|
|
|
464 |
|
|
|
4.89 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Earning Assets
Continuing Operations |
|
|
2,960,825 |
|
|
|
52,705 |
|
|
|
7.15 |
|
|
|
3,004,658 |
|
|
|
57,759 |
|
|
|
7.70 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
|
50,637 |
|
|
|
|
|
|
|
|
|
|
|
49,947 |
|
|
|
|
|
|
|
|
|
Taxable loans discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
744 |
|
|
|
|
|
|
|
|
|
Other assets, net |
|
|
228,550 |
|
|
|
|
|
|
|
|
|
|
|
230,147 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
3,240,012 |
|
|
|
|
|
|
|
|
|
|
$ |
3,285,496 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Savings and NOW |
|
$ |
993,186 |
|
|
|
2,454 |
|
|
|
0.99 |
|
|
$ |
994,116 |
|
|
|
4,728 |
|
|
|
1.91 |
|
Time deposits |
|
|
872,385 |
|
|
|
8,737 |
|
|
|
4.03 |
|
|
|
1,521,496 |
|
|
|
18,650 |
|
|
|
4.92 |
|
Long-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,495 |
|
|
|
29 |
|
|
|
4.66 |
|
Other borrowings |
|
|
746,983 |
|
|
|
6,975 |
|
|
|
3.76 |
|
|
|
129,781 |
|
|
|
2,284 |
|
|
|
7.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Bearing Liabilities-
Continuing Operations |
|
|
2,612,554 |
|
|
|
18,166 |
|
|
|
2.80 |
|
|
|
2,647,888 |
|
|
|
25,691 |
|
|
|
3.89 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits |
|
|
297,151 |
|
|
|
|
|
|
|
|
|
|
|
300,329 |
|
|
|
|
|
|
|
|
|
Time deposits discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
527 |
|
|
|
|
|
|
|
|
|
Other liabilities |
|
|
89,299 |
|
|
|
|
|
|
|
|
|
|
|
82,591 |
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
241,008 |
|
|
|
|
|
|
|
|
|
|
|
254,161 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ |
3,240,012 |
|
|
|
|
|
|
|
|
|
|
$ |
3,285,496 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax Equivalent Net Interest Income |
|
|
|
|
|
$ |
34,539 |
|
|
|
|
|
|
|
|
|
|
$ |
32,068 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax Equivalent Net Interest Income
as a Percent of Earning Assets |
|
|
|
|
|
|
|
|
|
|
4.68 |
% |
|
|
|
|
|
|
|
|
|
|
4.27 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
All domestic |
|
(2) |
|
Interest on tax-exempt loans and securities is presented on a fully tax equivalent basis
assuming a marginal tax rate of 35% |
26
Average Balances and Tax Equivalent Rates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
|
|
June 30, |
|
|
|
2008 |
|
|
2007 |
|
|
|
Average |
|
|
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
|
Balance |
|
|
Interest |
|
|
Rate |
|
|
Balance |
|
|
Interest |
|
|
Rate |
|
|
|
(dollars in thousands) |
|
Assets(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable loans |
|
$ |
2,571,593 |
|
|
$ |
94,631 |
|
|
|
7.39 |
% |
|
$ |
2,517,273 |
|
|
$ |
100,317 |
|
|
|
8.01 |
% |
Tax-exempt loans (2) |
|
|
10,472 |
|
|
|
377 |
|
|
|
7.24 |
|
|
|
9,639 |
|
|
|
326 |
|
|
|
6.82 |
|
Taxable securities |
|
|
158,032 |
|
|
|
4,480 |
|
|
|
5.70 |
|
|
|
193,787 |
|
|
|
5,069 |
|
|
|
5.27 |
|
Tax-exempt securities (2) |
|
|
197,102 |
|
|
|
6,932 |
|
|
|
7.07 |
|
|
|
234,741 |
|
|
|
8,190 |
|
|
|
7.04 |
|
Other investments |
|
|
26,077 |
|
|
|
719 |
|
|
|
5.54 |
|
|
|
31,850 |
|
|
|
778 |
|
|
|
4.93 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Earning Assets
Continuing Operations |
|
|
2,963,276 |
|
|
|
107,139 |
|
|
|
7.26 |
|
|
|
2,987,290 |
|
|
|
114,680 |
|
|
|
7.72 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
|
51,549 |
|
|
|
|
|
|
|
|
|
|
|
51,907 |
|
|
|
|
|
|
|
|
|
Taxable loans discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,737 |
|
|
|
|
|
|
|
|
|
Other assets, net |
|
|
227,250 |
|
|
|
|
|
|
|
|
|
|
|
218,120 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
3,242,075 |
|
|
|
|
|
|
|
|
|
|
$ |
3,274,054 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Savings and NOW |
|
$ |
995,808 |
|
|
|
6,019 |
|
|
|
1.22 |
|
|
$ |
949,021 |
|
|
|
8,977 |
|
|
|
1.91 |
|
Time deposits |
|
|
985,865 |
|
|
|
21,384 |
|
|
|
4.36 |
|
|
|
1,514,266 |
|
|
|
36,809 |
|
|
|
4.90 |
|
Long-term debt |
|
|
497 |
|
|
|
12 |
|
|
|
4.86 |
|
|
|
2,743 |
|
|
|
63 |
|
|
|
4.63 |
|
Other borrowings |
|
|
638,211 |
|
|
|
13,400 |
|
|
|
4.22 |
|
|
|
164,529 |
|
|
|
5,554 |
|
|
|
6.81 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Bearing Liabilities-
Continuing Operations |
|
|
2,620,381 |
|
|
|
40,815 |
|
|
|
3.13 |
|
|
|
2,630,559 |
|
|
|
51,403 |
|
|
|
3.94 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits |
|
|
293,483 |
|
|
|
|
|
|
|
|
|
|
|
291,598 |
|
|
|
|
|
|
|
|
|
Time deposits discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,173 |
|
|
|
|
|
|
|
|
|
Other liabilities |
|
|
86,306 |
|
|
|
|
|
|
|
|
|
|
|
82,828 |
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
241,905 |
|
|
|
|
|
|
|
|
|
|
|
256,896 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ |
3,242,075 |
|
|
|
|
|
|
|
|
|
|
$ |
3,274,054 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax Equivalent Net Interest Income |
|
|
|
|
|
$ |
66,324 |
|
|
|
|
|
|
|
|
|
|
$ |
63,277 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax Equivalent Net Interest Income
as a Percent of Earning Assets |
|
|
|
|
|
|
|
|
|
|
4.49 |
% |
|
|
|
|
|
|
|
|
|
|
4.25 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
All domestic |
|
(2) |
|
Interest on tax-exempt loans and securities is presented on a fully tax equivalent basis
assuming a marginal tax rate of 35% |
Provision for loan losses The provision for loan losses was $12.4 million and $14.9 million during
the three months ended June 30, 2008 and 2007, respectively. During the six-month periods ended
June 30, 2008 and 2007, the provision was $23.7 million and $23.0 million, respectively. The
provisions reflect 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. (See Portfolio Loans and asset quality.)
27
The elevated level of the provision for loan losses in all periods primarily reflect higher levels
of non-performing loans and loan net charge-offs.
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.
Non-interest income totaled $14.1 million during the three months ended June 30, 2008, a $1.4
million increase from the comparable period in 2007. This increase was primarily due to increases
in securities gains and mortgage loan servicing income. For the first six months of 2008
non-interest income totaled $23.6 million, a $0.2 million increase from the comparable period in
2007.
Non-Interest Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Six months ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
|
|
|
|
|
(in thousands) |
|
|
|
|
|
Service charges on deposit accounts |
|
$ |
6,164 |
|
|
$ |
6,380 |
|
|
$ |
11,811 |
|
|
$ |
11,268 |
|
Net gains (losses) on assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage loans |
|
|
1,141 |
|
|
|
1,238 |
|
|
|
3,008 |
|
|
|
2,319 |
|
Securities |
|
|
837 |
|
|
|
128 |
|
|
|
(1,326 |
) |
|
|
207 |
|
VISA check card interchange income |
|
|
1,495 |
|
|
|
1,292 |
|
|
|
2,866 |
|
|
|
2,242 |
|
Mortgage loan servicing |
|
|
1,528 |
|
|
|
712 |
|
|
|
1,205 |
|
|
|
1,239 |
|
Mutual fund and annuity commissions |
|
|
644 |
|
|
|
467 |
|
|
|
1,068 |
|
|
|
946 |
|
Bank owned life insurance |
|
|
484 |
|
|
|
448 |
|
|
|
962 |
|
|
|
897 |
|
Title insurance fees |
|
|
384 |
|
|
|
430 |
|
|
|
801 |
|
|
|
844 |
|
Manufactured home loan origination fees
and commissions |
|
|
|
|
|
|
115 |
|
|
|
|
|
|
|
229 |
|
Other |
|
|
1,460 |
|
|
|
1,563 |
|
|
|
3,234 |
|
|
|
3,252 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-interest income |
|
$ |
14,137 |
|
|
$ |
12,773 |
|
|
$ |
23,629 |
|
|
$ |
23,443 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges on deposit accounts decreased by 3.4% to $6.2 million and increased by 4.8% to
$11.8 million during the three- and six-month periods ended June 30, 2008, respectively, from the
comparable periods in 2007. The quarterly decline in service charges primarily reflects a decrease
in checking account overdraft occurrences and a corresponding reduction in non-sufficient funds
fees. We believe that this decline reflects softer economic conditions that are leading consumers
to reduce overdrafts and related fees. The year to date increase in such service charges
principally relates to the aforementioned branch acquisition.
Net gains on the sale of mortgage loans declined slightly on a quarterly basis and increased on a
year to date basis. Effective January 1, 2008, we elected fair value accounting pursuant to
Statement of Financial Accounting Standards No. 159 The Fair Value Option for Financial Assets
and Financial Liabilities (SFAS #159) for mortgage loans held for sale. In addition, on January
1, 2008 we adopted Staff Accounting Bulletin No. 109, Written Loan Commitments Recorded at Fair
Value through Earnings, (SAB #109) on commitments to originate mortgage loans. The impact of
SFAS #159 and SAB #109 on net gains on mortgage loans was a $0.2
28
million decrease in the second quarter of 2008 and a $0.6 million increase for the first six months
of 2008.
Mortgage loan origination volumes have declined in 2008 compared to 2007 due primarily to weak
economic conditions in Michigan leading to generally lower home sales volumes and more stringent
underwriting criteria making it more difficult for borrowers to qualify for mortgage loans.
However, mortgage loan sales volumes have increased because we are selling a higher percentage of
our origination volume in the secondary market.
Based on current interest rates and economic conditions in Michigan, we would expect the level of
mortgage loan origination and sales activity in the last half of 2008 to be somewhat lower than
what we experienced in the first half of the year.
Mortgage Loan Activity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Six months ended |
|
|
June 30, |
|
June 30, |
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
|
|
|
|
|
(in thousands) |
|
|
|
|
Mortgage loans originated |
|
$ |
111,316 |
|
|
$ |
129,613 |
|
|
$ |
229,558 |
|
|
$ |
246,428 |
|
Mortgage loans sold |
|
|
80,238 |
|
|
|
77,913 |
|
|
|
164,687 |
|
|
|
147,125 |
|
Mortgage loans sold with servicing rights released |
|
|
11,660 |
|
|
|
12,604 |
|
|
|
19,542 |
|
|
|
24,283 |
|
Net gains on the sale of mortgage loans |
|
|
1,141 |
|
|
|
1,238 |
|
|
|
3,008 |
|
|
|
2,319 |
|
Net gains as a percent of mortgage loans
sold (Loan Sale Margin) |
|
|
1.42 |
% |
|
|
1.59 |
% |
|
|
1.83 |
% |
|
|
1.58 |
% |
SFAS #133/#159 adjustments included in the
Loan Sale Margin |
|
|
(0.25 |
) |
|
|
0.00 |
|
|
|
0.38 |
|
|
|
0.00 |
|
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.
Securities gains totaled $0.8 million during the three months ended June 30, 2008, compared to $0.1
million for comparable period in 2007. We generated $0.7 million of gains in the current quarter
related to the sale of $20.7 million of municipal securities. The sale of certain municipal
securities in the second quarter of 2008 was initiated in order to reduce the mix of tax-exempt
securities and to begin a process of selectively deleveraging the balance sheet in order to enhance
regulatory capital ratios. The second quarter 2007 securities gains resulted from the sale of
approximately $9.1 million of securities.
During the first six months of 2008 we recorded securities losses of $1.3 million. Pursuant to
SFAS #159, we elected, effective January 1, 2008, to measure the majority of our preferred stock
investments at fair value. As a result of this election, we recorded net losses on securities of
$2.2 million in the first quarter of 2008. This loss represented the change in fair value of these
preferred stocks between the beginning and end of the first quarter of 2008. These preferred
stocks had a total fair value of $12.9 million at March 31, 2008 and $13.0 million at June 30,
2008. This preferred stock portfolio includes issues of Fannie Mae, Freddie Mac, Merrill Lynch
29
and Goldman Sachs. Changes in the fair value of these securities are now being recorded as a
component of non-interest income each quarter. At January 1, 2008 the amortized cost basis of these
preferred stocks exceeded the fair value by $2.3 million. We also recorded an after tax cumulative
reduction of $1.5 million to retained earnings on January 1, 2008 associated with the initial
adoption of SFAS #159 for these preferred stocks. Subsequent to June 30, 2008 the fair value of
these preferred stocks have declined by approximately $3.4 million as
of July 31, 2008.
We did not record any other than temporary impairment charges on securities in either the second
quarters or first six months of 2008 or 2007. (See Securities.)
VISA check card interchange income increased in 2008 compared to 2007. These results can be
attributed to an increase in the size of our card base due primarily to the aforementioned branch
acquisition and a rise in the frequency of use of our VISA check card product by our customer base.
In the first quarter of 2007 we implemented a rewards program for our VISA check card customers to
encourage greater use of this product.
Mortgage loan servicing generated income of $1.5 million and $1.2 million in the second quarter and
first six months of 2008 respectively, compared to $0.7 million and $1.2 million in the
corresponding periods of 2007, respectively. These variances are primarily due to changes in the
impairment reserve on and the amortization of capitalized mortgage loan servicing rights. The
period end impairment reserve is based on a valuation of our mortgage loan servicing portfolio and
the amortization is primarily impacted by prepayment activity.
Activity related to capitalized mortgage loan servicing rights is as follows:
Capitalized Mortgage Loan Servicing Rights
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Six months ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
|
(in thousands) |
|
Balance at beginning of period |
|
$ |
15,297 |
|
|
$ |
14,961 |
|
|
$ |
15,780 |
|
|
$ |
14,782 |
|
Originated servicing rights capitalized |
|
|
754 |
|
|
|
776 |
|
|
|
1,632 |
|
|
|
1,462 |
|
Amortization |
|
|
(496 |
) |
|
|
(432 |
) |
|
|
(1,132 |
) |
|
|
(839 |
) |
Decrease in impairment reserve |
|
|
996 |
|
|
|
138 |
|
|
|
271 |
|
|
|
38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of period |
|
$ |
16,551 |
|
|
$ |
15,443 |
|
|
$ |
16,551 |
|
|
$ |
15,443 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment reserve at end of period |
|
$ |
48 |
|
|
$ |
30 |
|
|
$ |
48 |
|
|
$ |
30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At June 30, 2008 we were servicing approximately $1.66 billion in mortgage loans for others on
which servicing rights have been capitalized. This servicing portfolio had a weighted average
coupon rate of approximately 6.05% and a weighted average service fee of 25.7 basis points.
Remaining capitalized mortgage loan servicing rights at June 30, 2008 totaled $16.6 million and had
an estimated fair market value of $20.2 million.
Mutual fund and annuity commissions rose in 2008 compared to 2007 due to increased sales of these
products primarily as a result of growth in the number of our licensed sales representatives.
Income from bank owned life insurance increased in 2008 compared to 2007 primarily due to a higher
balance of such insurance on which the crediting rate was applied.
30
The declines in title insurance fees in 2008 compared to 2007 primarily reflect the changes in our
mortgage loan origination volumes.
We closed down our mobile home lending subsidiary (First Home Financial) in June 2007. As a
result, there were no manufactured home loan origination fees and commissions in the first quarter
or six months of 2008. (Also see Non-interest expense below for a discussion of a goodwill
impairment charge recorded in the first quarter of 2007 related to this business.)
Other non-interest income was relatively comparable for all periods presented.
Non-interest expense Non-interest expense is an important component of our results of operations.
However, we primarily focus on revenue growth, and while we strive to efficiently manage our cost
structure, our non-interest expenses will generally increase from year to year because we are
attempting to expand our operations and customer base.
Non-interest expense increased by $1.4 million to $31.2 million and by $3.7 million to $61.4
million during the three- and six-month periods ended June 30, 2008, respectively, compared to the
like periods in 2007. These increases are primarily due to higher loan and collection costs and
losses on other real estate and repossessed assets. In addition, the aforementioned branch
acquisition, which was completed in March 2007, impacted some comparisons for the year to date
periods.
Non-Interest Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Six months ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
June 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
|
(in thousands) |
|
Salaries |
|
$ |
9,727 |
|
|
$ |
10,776 |
|
|
$ |
19,883 |
|
|
$ |
20,777 |
|
Performance-based compensation and benefits |
|
|
1,443 |
|
|
|
1,153 |
|
|
|
2,747 |
|
|
|
2,474 |
|
Other benefits |
|
|
2,638 |
|
|
|
2,855 |
|
|
|
5,362 |
|
|
|
5,501 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and employee benefits |
|
|
13,808 |
|
|
|
14,784 |
|
|
|
27,992 |
|
|
|
28,752 |
|
Occupancy, net |
|
|
2,813 |
|
|
|
2,735 |
|
|
|
5,927 |
|
|
|
5,349 |
|
Loan and collection |
|
|
2,031 |
|
|
|
1,221 |
|
|
|
3,887 |
|
|
|
2,227 |
|
Furniture, fixtures and equipment |
|
|
1,825 |
|
|
|
1,991 |
|
|
|
3,642 |
|
|
|
3,891 |
|
Data processing |
|
|
1,712 |
|
|
|
1,912 |
|
|
|
3,437 |
|
|
|
3,350 |
|
Loss on other real estate and repossessed assets |
|
|
1,560 |
|
|
|
68 |
|
|
|
1,666 |
|
|
|
92 |
|
Advertising |
|
|
1,168 |
|
|
|
1,341 |
|
|
|
2,268 |
|
|
|
2,493 |
|
Credit card and bank service fees |
|
|
1,174 |
|
|
|
970 |
|
|
|
2,220 |
|
|
|
1,937 |
|
Communications |
|
|
1,021 |
|
|
|
1,014 |
|
|
|
2,036 |
|
|
|
1,844 |
|
Deposit insurance |
|
|
418 |
|
|
|
173 |
|
|
|
1,251 |
|
|
|
260 |
|
Amortization of intangible assets |
|
|
761 |
|
|
|
935 |
|
|
|
1,554 |
|
|
|
1,505 |
|
Supplies |
|
|
472 |
|
|
|
581 |
|
|
|
1,015 |
|
|
|
1,188 |
|
Legal and professional |
|
|
463 |
|
|
|
457 |
|
|
|
881 |
|
|
|
963 |
|
Branch acquisition and conversion costs |
|
|
|
|
|
|
(92 |
) |
|
|
|
|
|
|
330 |
|
Goodwill impairment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
343 |
|
Other |
|
|
1,965 |
|
|
|
1,711 |
|
|
|
3,666 |
|
|
|
3,243 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-interest expense |
|
$ |
31,191 |
|
|
$ |
29,801 |
|
|
$ |
61,442 |
|
|
$ |
57,767 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31
The decreases in salaries and other benefits in 2008 compared to 2007 are primarily attributable to
the second quarter of 2007 including $1.0 million of severance costs due to staffing reductions in
anticipation of the aforementioned bank charter consolidation.
We accrue for performance based compensation (expected annual cash bonuses, equity based
compensation and the employee stock ownership plan contribution) based on the provisions of our
incentive compensation plan and the performance targets established by our Board of Directors.
The increases in loan and collection expenses and losses on other real estate and repossessed
assets are primarily related to the elevated level of non-performing loans and lower residential
housing prices. (See Portfolio Loans and asset quality.)
Deposit insurance expense increased in 2008 compared to the year-ago periods reflecting higher
rates and the full utilization of our assessment credits in 2007.
Credit card and bank service fees have increased due primarily to an increase in payment
plans/finance receivables being administered by Mepco.
The goodwill impairment charge of $0.3 million relates to First Home Financial which we acquired in
1998. As described above, this entity ceased operations in June 2007 and the remaining goodwill
associated with this entity of $0.3 million was written off in the first quarter of 2007.
Other expenses in the second quarter of 2008 include $0.2 million for the settlement of two
litigation matters at Mepco and an accrual of $0.3 million for a potential liability at Independent
Bank related to the withdrawal of funds from a deposit account in response to a tax levy. We
intend to vigorously pursue restitution if we ultimately incur any loss on the latter matter.
Income tax expense (benefit) Changes in our income tax expense (benefit) are generally commensurate
with the changes in our pre-tax earnings (loss) from continuing operations. Our actual income tax
expense (benefit) is different than the amount computed by applying our statutory federal income
tax rate to our pre-tax earnings (loss) primarily due to tax-exempt interest income and income on
life insurance. We anticipate that our effective income tax rate for all of 2008 will be
approximately 5%. The first quarter of 2008 also included a $1.6 million reduction in our federal
income taxes due to the release of a previously established tax reserve resulting from a favorable
development on the treatment of a particular tax issue prevalent in the banking industry.
Discontinued operations, net of tax See Discontinued operations above for a description of the
sale of Mepcos insurance premium finance business in January 2007. Discontinued operations
produced a net loss of $0.2 million and net income of $0.2 million for the first three months and
six months of 2007, respectively.
32
Financial Condition
Summary Our total assets decreased by $37.0 million during the first six months of 2008. Loans,
excluding loans held for sale (Portfolio Loans), totaled $2.565 billion at June 30, 2008, an
increase of $18.5 million from December 31, 2007. (See Portfolio Loans and asset quality.)
Deposits totaled $2.080 billion at June 30, 2008, compared to $2.505 billion at December 31, 2007.
The $425.0 million decrease in total deposits during the period is due primarily to a decline in
Brokered CDs. Other borrowings totaled $702.1 million at June 30, 2008, an increase of $399.5
million from December 31, 2007. These changes principally reflect the payoff or call of Brokered
CDs that were replaced with borrowings from the Federal Reserve Bank or Federal Home Loan Bank of
Indianapolis. Interest rates on Brokered CDs remained elevated compared to other funding sources
throughout the first six months of 2008.
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 asset-backed securities. We also invest in capital
securities, which include preferred stocks and trust preferred securities. We regularly evaluate
asset/liability management needs and attempt to maintain a portfolio structure that provides
sufficient liquidity and cash flow. We believe that the unrealized losses on securities available
for sale are temporary in nature and are expected to be 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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized |
|
|
|
|
Amortized |
|
|
|
|
|
|
|
|
|
Fair |
|
|
Cost |
|
Gains |
|
Losses |
|
Value |
|
|
|
|
|
|
(in thousands) |
|
|
|
|
Securities available for sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2008 |
|
$ |
314,031 |
|
|
$ |
3,560 |
|
|
$ |
8,834 |
|
|
$ |
308,757 |
|
December 31, 2007 |
|
|
363,237 |
|
|
|
6,013 |
|
|
|
5,056 |
|
|
|
364,194 |
|
Securities available for sale declined during the first six months of 2008 because maturities and
principal payments in the portfolio were not replaced with new purchases. We also sold $20.7
million of municipal securities in the second quarter of 2008. (See Non-Interest Income). In
addition, on January 1, 2008 we transferred $15.0 million of preferred stock investments from
available for sale securities to trading securities.
As discussed earlier, we elected effective January 1, 2008, to measure the majority of our
preferred stock investments at fair value pursuant to SFAS #159. We did not record any other than
temporary impairment charges on any investment securities during the first six months of 2008 or
2007.
33
Sales of securities were as follows (See Non-interest income.):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Six months ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
|
|
|
|
|
(in thousands) |
|
|
|
|
|
|
Proceeds |
|
$ |
20,746 |
|
|
$ |
9,124 |
|
|
$ |
28,659 |
|
|
$ |
15,491 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross gains |
|
$ |
730 |
|
|
$ |
128 |
|
|
$ |
730 |
|
|
$ |
225 |
|
Gross losses |
|
|
(7 |
) |
|
|
|
|
|
|
(7 |
) |
|
|
(18 |
) |
SFAS #159 fair value
adjustments |
|
|
114 |
|
|
|
|
|
|
|
(2,049 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net gains (losses) |
|
$ |
837 |
|
|
$ |
128 |
|
|
$ |
(1,326 |
) |
|
$ |
207 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 participate in commercial lending transactions with
certain non-affiliated banks and may also purchase 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, the provision for loan
losses was elevated in the first half of 2008 as well as in 2007 and 2006 from prior historical
levels.
One of the purposes of the aforementioned bank consolidation is to promote even stronger risk
management practices, particularly in the area of credit risk management. We hired a new Chief
Lending Officer (CLO) in April 2007. The CLO has implemented several changes in our credit
processes, including:
|
|
|
Functional alignment of lending and credit across all of our markets; |
|
|
|
|
The strategic direction of commercial lending has been focused on the need for more
diversification in the commercial loan portfolio to reduce the weighting of commercial
real estate in the portfolio; and |
|
|
|
|
Expansion of certain functions including implementation of a special assets group to
provide stronger management of our most troubled loans. |
Our 2003 acquisition of Mepco added financing of insurance premiums for businesses and the
administration of payment plans to purchase vehicle service contracts for consumers (warranty
finance) to our business activities. In January 2007 we sold Mepcos insurance premium finance
business. Mepco conducts its warranty finance activities across the United States. Mepco
generally 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
34
commission) in the event of default. As a result, we have established and monitor counterparty
concentration limits in order to manage our collateral exposure. The counterparty concentration
limits are primarily based on the AM Best rating and statutory surplus level for an insurance
company and on other factors, including financial evaluation and distribution of concentrations,
for warranty administrators and warranty sellers/dealers. The sudden failure of one of Mepcos
major counterparties (an insurance company, warranty administrator, or seller/dealer) could expose
us to significant losses.
Mepco also has established procedures for 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 default. Mepco also has 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 (automobile warranty administrators and sellers or
automobile dealerships). 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.
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 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 growth has slowed during the past two years reflecting both weak economic
conditions in Michigan as well as a competitive pricing climate. However, finance receivables
(warranty payment plans) have been growing. This growth reflects both increased sales efforts as
well as our ability to focus solely on this line of business at Mepco because of the sale of our
insurance premium finance business in January 2007. Construction and land development loans have
been declining recently 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.
Declines in Portfolio Loans or continuing competition that leads to lower relative pricing on new
Portfolio Loans could adversely impact our future operating results. Primarily as a result of
current market conditions that have increased our costs of capital and constrained liquidity, we
believe that it is prudent to reduce the total amount of our Portfolio Loans over a longer time
period. A $200 to $300 million reduction is expected to be accomplished through the amortization
and payoff of existing Portfolio Loans in excess of the volume of newly originated loans. We would
estimate that such a reduction will take two to three years to accomplish.
35
Non-performing assets
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(dollars in thousands) |
|
Non-accrual loans |
|
$ |
109,844 |
|
|
$ |
72,682 |
|
Loans 90 days or more past due and
still accruing interest |
|
|
1,560 |
|
|
|
4,394 |
|
Restructured loans |
|
|
|
|
|
|
173 |
|
|
|
|
|
|
|
|
|
Total non-performing loans |
|
|
111,404 |
|
|
|
77,249 |
|
Other real estate and repossessed assets |
|
|
11,098 |
|
|
|
9,723 |
|
|
|
|
|
|
|
|
Total non-performing assets |
|
$ |
122,502 |
|
|
$ |
86,972 |
|
|
|
|
|
|
|
|
As a percent of Portfolio Loans |
|
|
|
|
|
|
|
|
Non-performing loans |
|
|
4.34 |
% |
|
|
3.03 |
% |
Allowance for loan losses |
|
|
1.99 |
|
|
|
1.78 |
|
Non-performing assets to total assets |
|
|
3.78 |
|
|
|
2.65 |
|
Allowance for loan losses as a percent of
non-performing loans |
|
|
46 |
|
|
|
59 |
|
The increase in total non-performing loans since year end 2007 is due primarily to an increase in
non-performing commercial loans, which totaled $74.4 million at June 30, 2008 compared to $49.0
million at December 31, 2007. The increase in non-performing commercial loans is primarily
attributable to the addition of several large credits with real estate developers becoming past due
in 2008. These delinquencies largely reflect cash flow difficulties encountered by many real
estate developers in Michigan as they confront a significant decline in sales of real estate. In
addition we continue to have an elevated level of non-performing mortgage loans (which totaled
$30.6 million at June 30, 2008 compared to $23.1 million at December 31, 2007) due primarily to a
rise in foreclosures reflecting both weak economic conditions and soft residential real estate
values in many parts of Michigan.
Other real estate (ORE) and repossessed assets totaled $11.1 million at June 30, 2008, compared
to $9.7 million at December 31, 2007. 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. Higher foreclosure rates are evident nationwide, but Michigan has
consistently had one of the higher foreclosure rates in the U.S. during the past year. We believe
that this higher foreclosure rate is due to both weak economic conditions (Michigan has the highest
unemployment rate in the U.S.) 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 June 30, 2008, we anticipate that
our level of other real estate and repossessed assets will continue to rise during 2008 and will
likely remain at elevated levels for some period of time. A high level of non-performing assets
would be expected to adversely impact our tax equivalent 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.
36
The ratio of loan net charge-offs to average loans was 1.43% on an annualized basis in the first
half of 2008 (or $18.1 million) compared to 0.92% in the first half of 2007 (or $11.3 million).
The rise in loan net charge-offs reflects increases of $4.5 million for commercial loans and $2.7
million for residential mortgage loans, that were partially offset by a decline in consumer
(installment) loan net charge-offs. These increases in loan net charge-offs primarily reflect
higher levels of non-performing assets and lower collateral liquidation values, particularly on
residential real estate or real estate held for development.
Allowance for loan losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended |
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
|
|
|
|
|
Unfunded |
|
|
|
|
|
|
Unfunded |
|
|
|
Loans |
|
|
Commitments |
|
|
Loans |
|
|
Commitments |
|
|
|
|
|
|
|
(in thousands) |
|
|
|
|
|
Balance at beginning of period |
|
$ |
45,294 |
|
|
$ |
1,936 |
|
|
$ |
26,879 |
|
|
$ |
1,881 |
|
Additions (deduction) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision charged to operating expense |
|
|
23,875 |
|
|
|
(207 |
) |
|
|
22,658 |
|
|
|
374 |
|
Recoveries credited to allowance |
|
|
1,099 |
|
|
|
|
|
|
|
1,140 |
|
|
|
|
|
Loans charged against the allowance |
|
|
(19,164 |
) |
|
|
|
|
|
|
(12,464 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of period |
|
$ |
51,104 |
|
|
$ |
1,729 |
|
|
$ |
38,213 |
|
|
$ |
2,255 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loans charged against the allowance to
average Portfolio Loans (annualized) |
|
|
1.43 |
% |
|
|
|
|
|
|
0.92 |
% |
|
|
|
|
In determining the allowance and the related provision for credit losses, we consider four
principal elements: (i) specific allocations based upon probable 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 allowances
based on subjective factors, including local and general economic business factors and trends,
portfolio concentrations and changes in the size, mix and/or the general terms of the loan
portfolios.
The first element reflects our estimate of probable 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.
37
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 the unallocated
portion, 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. (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, unsecured exposure, and other subjective
factors deemed relevant to their lending activities.
The allowance for loan losses increased to 1.99% of total Portfolio Loans at June 30, 2008 from
1.78% at December 31, 2007. This increase is primarily due to increases in three of the four
components of the allowance for loan losses outlined above. The allowance for loan losses related
to specific loans increased due to the rise in non-performing loans described earlier. The
allowance for loan losses related to other adversely rated loans decreased primarily due to the
migration of certain adversely rated loans into the specific allocations category. The allowance
for loan losses related to historical losses increased due primarily to higher loss rates that were
partially offset by a small decline in loans outstanding. Finally, the allowance for loan losses
related to subjective factors increased primarily due to weaker economic conditions in Michigan
that have contributed to higher levels of non-performing loans and net loan charge-offs.
Allocation of the Allowance for Loan Losses
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(in thousands) |
|
Specific allocations |
|
$ |
15,907 |
|
|
$ |
10,713 |
|
Other adversely rated loans |
|
|
10,305 |
|
|
|
10,804 |
|
Historical loss allocations |
|
|
14,905 |
|
|
|
14,668 |
|
Additional allocations based on subjective factors |
|
|
9,987 |
|
|
|
9,109 |
|
|
|
|
|
|
|
|
|
|
$ |
51,104 |
|
|
$ |
45,294 |
|
|
|
|
|
|
|
|
We took a variety of steps during 2007 to address the credit issues identified above (higher levels
of watch credits, non-performing loans and other real estate and repossessed assets), including the
following:
|
|
|
An enhanced quarterly watch credit review process to proactively manage higher risk
loans. |
|
|
|
|
Loan risk ratings are independently assigned and structure recommendations made upfront
by our credit officers. |
|
|
|
|
A Special Assets Group has been established to provide more effective management of our
most troubled loans. A select group of law firms supports this team, providing
professional advice and systemic feedback. |
|
|
|
|
An independent loan review function provides portfolio/individual loan feedback to
evaluate the effectiveness of processes by market.
|
38
|
|
|
Management (incentive) objectives for each commercial lender and senior commercial
lender emphasize credit quality in addition to profitability. |
|
|
|
|
Portfolio concentrations are monitored with select loan types encouraged and other loan
types (such as residential real estate development) requiring significantly higher
approval authorities. |
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 generated increases in customer relationships as well as deposit service charges. 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.
Despite these efforts our historic core deposit growth has not kept pace with the historic growth
of our Portfolio Loans. 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 Loan growth 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.) In March 2007 we completed the aforementioned branch acquisition,
principally to increase our core deposits and market share in certain Michigan markets where we
already had a presence. As described earlier, we expect to reduce Portfolio Loans in the future to
reduce our utilization of Brokered CDs and borrowings.
We have implemented strategies that incorporate 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.
39
Alternative Sources of Funds
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
December 31, |
|
|
2008 |
|
2007 |
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
|
Average |
|
|
|
|
Amount |
|
Maturity |
|
Rate |
|
Amount |
|
Maturity |
|
Rate |
|
|
(dollars in thousands) |
Brokered CDs(1) |
|
$ |
112,539 |
|
|
1.8 years |
|
|
4.24 |
% |
|
$ |
516,077 |
|
|
1.9 years |
|
|
4.72 |
% |
Fixed rate FHLB advances(1) |
|
|
396,925 |
|
|
2.1 years |
|
|
3.15 |
|
|
|
240,509 |
|
|
1.3 years |
|
|
4.81 |
|
Variable rate FHLB advances(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20,000 |
|
|
.3 years |
|
|
4.35 |
|
Securities sold under agreements to
Repurchase(1) |
|
|
35,000 |
|
|
2.4 years |
|
|
4.42 |
|
|
|
35,000 |
|
|
2.9 years |
|
|
4.42 |
|
FRB Discount borrowing |
|
|
269,000 |
|
|
.2 years |
|
|
2.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds purchased |
|
|
40,671 |
|
|
1 day |
|
|
2.25 |
|
|
|
54,452 |
|
|
1 day |
|
|
4.00 |
|
|
|
|
|
|
Total |
|
$ |
854,135 |
|
|
1.4 years |
|
|
3.02 |
% |
|
$ |
866,038 |
|
|
1.6 years |
|
|
4.68 |
% |
|
|
|
|
|
|
|
|
(1) |
|
Certain of these items have had their average maturity and rate altered through the use of
derivative instruments, including pay-fixed and pay-variable interest rate swaps. |
Other borrowed funds, principally advances from the Federal Home Loan Bank (the FHLB), borrowings
from the Federal Reserve Bank (the FRB) and securities sold under agreements to repurchase
(Repurchase Agreements), totaled $702.1 million at June 30, 2008, compared to $302.5 million at
December 31, 2007. The $399.5 million increase in other borrowed funds principally reflects higher
borrowings from the FRB and FHLB to payoff Brokered CDs that matured or were called. Interest
rates on Brokered CDs remained elevated compared to other funding sources throughout the first half
of 2008.
We had an unsecured revolving credit facility and a term loan (that had a remaining balance of $2.5
million). The lender elected to not renew the $10.0 million unsecured revolving credit facility
(which matured in April 2008) and required repayment of the term
loan
because we were out of compliance with certain financial covenants
contained within the loan documents. The $2.5 million term loan
was repaid in full in April 2008 (it would have otherwise been repaid in full in accordance with
the original terms in May 2009).
Derivative financial instruments are employed to manage our exposure to changes in interest rates.
(See Asset/liability management.) At June 30, 2008, we employed interest-rate swaps with an
aggregate notional amount of $140.2 million and interest rate caps with an aggregate notional
amount of $295.5 million. (See note #7 of Notes to Interim Consolidated Financial Statements.)
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 a stable deposit base, secured advances from the Federal Home Loan
Bank of Indianapolis, secured borrowings from the Federal Reserve Bank, a federal funds purchased
borrowing facility with another commercial bank, and access to the capital markets (for trust
preferred securities and Brokered CDs).
40
At June 30, 2008 we had $562.7 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 could replace. Additionally $1.285 billion of our deposits at June 30, 2008
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,
recent media reports about potential bank failures have created concerns among certain of our
customers, particularly those with deposit balances in excess of deposit insurance limits. We have
proactively sought to provide appropriate information to our deposit customers about our
organization in order to retain our business and deposit relationships. The outflow of significant
amounts of deposits could have an adverse impact on our liquidity and results of operations.
We have developed contingency funding plans that stress tests our liquidity needs that may arise
from certain events such as an adverse credit event, rapid loan growth 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.
Over the past several years our Portfolio Loans have generally grown more rapidly than our core
deposits. In addition, much of this growth has been in loan categories that cannot generally be
used as collateral for FHLB advances (such as commercial loans and finance receivables). As a
result, we are somewhat dependent on wholesale funding sources (such as brokered CDs, FHLB
advances, FRB borrowings, and Repurchase Agreements). The proceeds from the sale of our insurance
premium finance business in January 2007 and from our branch acquisition in March 2007 were
utilized to pay off maturing Brokered CDs or short-term borrowings. These two transactions enabled
us to reduce our wholesale funding during 2007. As described earlier, we expect to reduce
Portfolio Loans in the future to reduce our utilization of Brokered CDs and borrowings.
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.
We have four special purpose entities that have issued $90.1 million of cumulative trust preferred
securities outside of Independent Bank Corporation. Currently $80.7 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 Independent Bank Corporation. Independent Bank
Corporation, 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 June
30, 2008 and December 31, 2007.
In March 2006, the Federal Reserve Board issued a final rule that retains trust preferred
securities in the Tier 1 capital of bank holding companies. After a transition period ending June
30, 2009, the aggregate amount of trust preferred securities and certain other capital elements
41
will be 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 could be included in the Tier 2 capital, subject to restrictions. Based upon
our existing levels of Tier 1 capital, trust preferred securities and goodwill, this final Federal
Reserve Board rule would have reduced our Tier 1 capital to average assets ratio by approximately
86 basis points at June 30, 2008, (this calculation assumes no transition period).
To supplement our balance sheet and capital management activities, we historically repurchased our
common stock. The level of share repurchases in a given time period generally reflects changes in
our need for capital associated with our balance sheet growth and our level of earnings. Our board
of directors has authorized the repurchase of up to 25,000 shares. This authorization expires on
December 31, 2008. The only share repurchases currently being executed are for our deferred
compensation and stock purchase plan for non-employee directors.
Primarily as a result of an increase in intangible assets associated with the above described
branch acquisition and our cash dividends exceeding our net income in certain quarters over the
past two years, our tangible capital ratio (excluding our accumulated other comprehensive loss)
declined to 5.10% at June 30, 2008. Our internal Capital Policy generally requires a minimum
tangible capital ratio of at least 5% and a targeted tangible capital ratio range of 5.50% to
6.50%. Since we are currently outside of the targeted range, it is unlikely that we will be
repurchasing any shares of our common stock over the next several quarters other than minor amounts
that are funded by our directors deferring their directors fees (or until such time as our
tangible capital ratio returns to the targeted range). 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 FRB
view is that: an organization experiencing earnings weaknesses or other 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. Although the FRB has not sought to restrict or limit the cash
dividends that we have been paying, our board of directors has twice reduced our dividends in 2008.
We reduced our April 30, 2008 common stock cash dividend from $0.21 per share to $0.11 per share
(or by 47.6%) and reduced our July 31, 2008 common stock cash dividend to $0.01 per share (for a
total reduction in 2008 of 95.2%).
At June 30, 2008 our parent company had cash on hand of $11.2 million. Subsequent to June 30, 2008
we paid a $0.01 per share July 31, 2008 dividend of approximately $0.2 million. In addition to any
common stock cash dividend, our parent company has a net after tax interest cost on subordinated
debentures related to our outstanding trust preferred securities of approximately $1.1 million per
quarter. Because of the termination of the $10.0 parent company unsecured revolving credit
facility (described above), the only current incoming cash flow to our parent company is dividends
from our bank. Without prior regulatory approval, dividends from our bank to our parent company
are limited to the banks 2008 net income. Given our parent companys current cash on hand, we can
cover approximately eight quarters of our existing common stock cash dividend and net after tax
interest cost on the subordinated debentures related to our outstanding trust preferred securities.
Thus the long-term continuation of our current common stock cash dividend is dependent on our bank
having sufficient earnings to pay a regular quarterly cash dividend to our parent company. Our
board of directors will determine the level of our October 31, 2008 quarterly cash dividend on our
common stock in late September 2008 after considering our expected level of earnings for the third
quarter of 2008, our capital levels and our outlook for credit costs.
42
Capitalization
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(in thousands) |
|
Unsecured debt |
|
|
|
|
|
$ |
3,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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, no par value |
|
|
|
|
|
|
|
|
Common stock, par value $1.00 per share |
|
|
22,773 |
|
|
|
22,601 |
|
Capital surplus |
|
|
196,819 |
|
|
|
195,302 |
|
Retained earnings |
|
|
22,178 |
|
|
|
22,770 |
|
Accumulated other comprehensive income (loss) |
|
|
(3,500 |
) |
|
|
(171 |
) |
|
|
|
|
|
|
|
Total shareholders equity |
|
|
238,270 |
|
|
|
240,502 |
|
|
|
|
|
|
|
|
Total capitalization |
|
$ |
328,370 |
|
|
$ |
333,602 |
|
|
|
|
|
|
|
|
Total shareholders equity at June 30, 2008 decreased $2.2 million from December 31, 2007, due
primarily to an increase in the accumulated other comprehensive loss. Shareholders equity totaled
$238.3 million, equal to 7.36% of total assets at June 30, 2008. At December 31, 2007,
shareholders equity was $240.5 million, which was equal to 7.34% of total assets.
Capital ratios
|
|
|
|
|
|
|
|
|
|
|
June 30, 2008 |
|
December 31, 2007 |
Equity capital |
|
|
7.36 |
% |
|
|
7.34 |
% |
Tier 1 capital to average assets |
|
|
7.66 |
|
|
|
7.44 |
|
Tier 1 risk-based capital |
|
|
9.68 |
|
|
|
9.35 |
|
Total risk-based capital |
|
|
11.32 |
|
|
|
10.99 |
|
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 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
43
in interest rates. The purpose of these simulations is to identify sources of interest-rate risk
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 Tax Equivalent Net Interest Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Market Value |
|
|
|
|
|
Tax Equivalent |
|
|
Change in Interest |
|
Of Portfolio |
|
Percent |
|
Net Interest |
|
Percent |
Rates |
|
Equity(1) |
|
Change |
|
Income(2) |
|
Change |
|
|
(Dollars in thousands) |
June 30, 2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
200 basis point rise |
|
$ |
247,800 |
|
|
|
(9.46 |
)% |
|
$ |
138,600 |
|
|
|
(4.74 |
)% |
100 basis point rise |
|
|
263,900 |
|
|
|
(3.58 |
) |
|
|
141,800 |
|
|
|
(2.54 |
) |
Base-rate scenario |
|
|
273,700 |
|
|
|
|
|
|
|
145,500 |
|
|
|
|
|
100 basis point decline |
|
|
262,100 |
|
|
|
(4.24 |
) |
|
|
148,500 |
|
|
|
2.06 |
|
200 basis point decline |
|
|
242,900 |
|
|
|
(11.25 |
) |
|
|
149,100 |
|
|
|
2.47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
200 basis point rise |
|
$ |
229,000 |
|
|
|
(6.87 |
)% |
|
$ |
121,600 |
|
|
|
(4.25 |
)% |
100 basis point rise |
|
|
241,100 |
|
|
|
(1.95 |
) |
|
|
124,100 |
|
|
|
(2.28 |
) |
Base-rate scenario |
|
|
245,900 |
|
|
|
|
|
|
|
127,000 |
|
|
|
|
|
100 basis point decline |
|
|
234,100 |
|
|
|
(4.80 |
) |
|
|
128,900 |
|
|
|
1.50 |
|
200 basis point decline |
|
|
222,200 |
|
|
|
(9.64 |
) |
|
|
130,200 |
|
|
|
2.52 |
|
|
|
|
(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. |
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
44
securities, the allowance for loan losses, originated mortgage loan servicing rights, derivative
financial instruments, income taxes and goodwill 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. Our assessment process during the first half of 2008 and 2007 resulted in
recording no other than temporary impairment charges on the various investment securities within
our portfolio. However, as described above, we did elect (effective January 1, 2008) fair value
accounting pursuant to SFAS #159 for certain of our preferred stock investments. 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.
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 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 thus far in 2008.
At June 30, 2008 we had approximately $16.6 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 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 SFAS #133 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 June 30, 2008 we had approximately $341.7 million in notional
amount of derivative financial instruments that qualified for hedge accounting under SFAS #133. As
a result, generally, changes in the fair market value of those derivative financial instruments
qualifying as cash flow hedges are recorded in other comprehensive income. 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. The fair value of derivative financial instruments qualifying for hedge
accounting was a positive $0.8 million at June 30, 2008.
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
45
for
financial reporting and tax purposes. At December 31, 2007 we had recorded a net deferred tax asset
of $18.6 million, which included a net operating loss carryforward of $3.4 million. We have
recorded no valuation allowance on our net deferred tax asset because we believe that the tax
benefits associated with this asset will more likely than not, be realized. However, changes in
tax laws, changes in tax rates and our future level of earnings can adversely impact the ultimate
realization of our net deferred tax asset.
At June 30, 2008 we had recorded $66.8 million of goodwill. Under SFAS #142, amortization of
goodwill ceased, and instead this asset must be periodically tested for impairment. Our goodwill
primarily arose from our 2007 branch acquisition, the 2004 acquisitions of two banks, the 2003
acquisition of Mepco and the past acquisitions of other banks. We test our goodwill for impairment
utilizing the methodology and guidelines established in SFAS #142. This methodology involves
assumptions regarding the valuation of the business segments that contain the acquired entities. We
believe that the assumptions we utilize are reasonable. We did not record any goodwill impairment
charges in the first half of 2008 and recorded goodwill impairment charges of $0.3 million in the
first half of 2007, as described above under Non-interest expense.
During the
second quarter of 2008, our common stock began to trade on the NASDAQ
market at levels consistently below book value. As a result, we
conducted a goodwill impairment analysis. This analysis included
valuations based on; a comparable merger and acquisition transaction
method; a guideline publicly traded company method, and; a discounted
earnings method. Based on these valuations, management concluded that
goodwill was not impaired. We intend to continue to closely monitor
market conditions and the assumptions that we utilized for this most
recent valuation analysis. We may incur additional
impairment charges related to our goodwill in the future due to changes in business prospects or
other matters that could affect our valuation assumptions.
Fair Valuation of Financial Instruments
On January 1, 2008, we adopted Statement of Financial Account Standard No. 157 Fair Value
Measurements (SFAS #157), which defines fair value as the price that would be received to sell
the financial asset or paid to transfer the financial liability in an orderly transaction between
market participants at the measurement date.
We utilize fair value measurements to record fair value adjustments to certain financial
instruments and to determine fair value disclosures. SFAS #157 differentiates between those assets
and liabilities required to be carried at fair value at every reporting period (recurring) and
those assets and liabilities that are only required to be adjusted to fair value under certain
circumstances (nonrecurring). Trading securities, securities available-for-sale, loans held for
sale, brokered CDs and derivatives are financial instruments recorded at fair value on a recurring
basis. Additionally, from time to time, we may be required to record at fair value other financial
assets on a nonrecurring basis, such as loans held for investment, capitalized mortgage loan
servicing rights and certain other assets. These nonrecurring fair value adjustments typically
involve application of lower of cost or market accounting or write-downs of individual assets.
Further, the notes to the consolidated financial statements include information about the extent to
which fair value is used to measure assets and liabilities and the valuation methodologies used.
SFAS #157 establishes a three-level hierarchy for disclosure of assets and liabilities recorded at
fair value. The classification of assets and liabilities within the hierarchy is based on whether
the inputs to the valuation methodology used for measurement are observable or unobservable.
Observable inputs reflect market-derived or market-based information obtained from independent
sources, while unobservable inputs reflect managements estimates about market data.
46
|
|
|
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. |
|
|
|
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. |
For assets and liabilities recorded at fair value, it is our policy to maximize the use of
observable inputs and minimize the use of unobservable inputs when developing fair value
measurements, in accordance with the fair value hierarchy in SFAS #157. When available, we utilize
quoted market prices to measure fair value. If market prices are not available, fair value
measurement is based upon models that use primarily market-based or independently sourced market
parameters, including interest rate yield curves, prepayment speeds, and option volatilities.
Substantially all of our financial instruments use either of the foregoing methodologies,
collectively Level 1 and Level 2 measurements, to determine fair value adjustments recorded in our
financial statements. However, in certain cases, when market observable inputs for model-based
valuation techniques may not be readily available, we are required to make judgments about
assumptions market participants would use in estimating the fair value of the financial instrument.
The models we use to determine fair value adjustments are periodically evaluated by management for
relevance under current facts and circumstances.
The degree of management judgment involved in determining the fair value of a financial instrument
is dependent upon the availability of quoted market prices or observable market parameters. For
financial instruments that trade actively and have quoted market prices or observable market
parameters, there is minimal subjectivity involved in measuring fair value. When observable market
prices and parameters are not fully available, management judgment is necessary to estimate fair
value. In addition, changes in market conditions may reduce the availability of quoted prices or
observable data. For example, reduced liquidity in the capital markets or changes in secondary
market activities could result in observable market inputs becoming unavailable. Therefore, when
market data is not available, we would use valuation techniques requiring more management judgment
to estimate the appropriate fair value measurement.
At June 30, 2008, $349.8 million, or 10.8% of total assets, consisted of financial instruments
recorded at fair value on a recurring basis. Substantially all of these financial instruments used
valuation methodologies involving market-based or market-derived information, collectively Level 1
and 2 measurements, to measure fair value. Only 3.3% of these financial assets were measured using
model-based techniques, or Level 3 measurements. The financial assets valued using Level 3
measurements included variable rate demand municipal bonds in less liquid
47
markets. At June 30, 2008, 0.4% of total liabilities, or $11.4 million, consisted of financial
instruments (primarily brokered CDs) recorded at fair value on a recurring basis.
At June 30, 2008, $96.5 million, or 3.0% of total assets, consisted of financial instruments
recorded at fair value on a nonrecurring basis. All of these financial instruments (comprised of
loans held for investment and capitalized mortgage loan servicing rights) used Level 2 and Level 3
measurement valuation methodologies involving market-based or market-derived information to measure
fair value. At June 30, 2008, no liabilities were measured at fair value on a nonrecurring basis.
In addition to SFAS #157, on January 1, 2008 we also adopted SFAS #159 (fair value accounting) for
certain financial assets as described earlier. We adopted SFAS #159 for loans held for sale (that
prior to January 1, 2008 were recorded at the lower of cost or market) to correspond to the
accounting for the related commitments to sell these loans. We also adopted SFAS #159 for certain
preferred stock investments. These preferred stock investments are perpetual (have no stated
maturity date) and assessing these particular investments for other than temporary impairment is
relatively subjective. As a result, we elected fair value accounting for these preferred stocks
and utilize a quoted market price (Level 1) or significant other observable inputs (Level 2).
See Note 11 to the consolidated financial statements for a complete discussion on our use of fair
valuation of financial instruments and the related measurement techniques.
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 operations.
48
Item 3.
Quantitative and Qualitative Disclosures about Market Risk
No material changes have occurred in the market risk faced by the Registrant since December 31,
2007.
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 June 30, 2008, have
concluded that, as of such date, our disclosure controls and procedures were effective. |
|
(b) |
|
Changes in Internal Controls. |
|
|
|
During the quarter ended June 30, 2008, 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. |
49
Part II
Item 1A.Risk factors
Over the last several weeks, there have been numerous media reports about potential bank failures.
These reports have created concerns among certain of our customers, particularly those with deposit
balances in excess of deposit insurance limits. We have proactively sought to provide appropriate
information to our deposit customers about our organization in order to retain our business and
deposit relationships. The outflow of significant amounts of deposits could have an adverse impact
on our liquidity and results of operations.
Item 2. Changes in securities, use of proceeds and issuer purchases of equity
securities
The following table shows certain information relating to purchases of common stock for the
three-months ended June 30, 2008, pursuant to our share repurchase plan:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Number of |
|
Remaining |
|
|
|
|
|
|
|
|
|
|
Shares Purchased |
|
Number of |
|
|
|
|
|
|
|
|
|
|
as Part of a |
|
Shares |
|
|
|
|
|
|
|
|
|
|
Publicly |
|
Authorized for |
|
|
Total Number of |
|
Average Price |
|
Announced |
|
Purchase Under |
Period |
|
Shares Purchased(1) |
|
Paid Per Share |
|
Plan(2) |
|
the Plan |
|
April 2008 |
|
|
792 |
|
|
$ |
7.98 |
|
|
|
|
|
|
|
|
|
May 2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 2008 |
|
|
1,250 |
|
|
|
4.00 |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
2,042 |
|
|
$ |
5.54 |
|
|
|
0 |
|
|
|
7,991 |
|
|
|
|
|
|
|
(1) |
|
Shares purchased to fund our Deferred Compensation and Stock Purchase
Plan for Non-employee Directors. |
|
(2) |
|
Our current stock repurchase plan authorizes the purchase up to 25,000 shares
of our common stock. The repurchase plan expires on December 31, 2008. |
Item 4. Submission of Matters to a Vote of Security-Holders
|
|
|
Our Annual Meeting of Shareholders was held on April 29, 2008. As described in our
proxy statement, dated March 25, 2008, the following matters were considered at that
meeting: |
|
|
(1) |
|
Election of directors: |
|
|
|
|
Stephen L. Gulis, Terry L. Haske, Clarke B. Maxson, and Charles A. Palmer were elected to
serve three-year terms expiring in 2011. Votes for and votes withheld for each nominee
were as follows: |
|
|
|
|
|
|
|
|
|
|
|
Votes For |
|
Votes Withheld |
Stephen L. Gulis |
|
|
19,316,153 |
|
|
|
789,080 |
|
Terry L. Haske |
|
|
19,312,140 |
|
|
|
793,094 |
|
Clarke B. Maxson |
|
|
19,311,381 |
|
|
|
793,852 |
|
Charles A. Palmer |
|
|
19,305,843 |
|
|
|
799,391 |
|
50
|
|
|
Directors whose term of office as a director continued after the meeting were Donna J.
Banks, Jeffrey A. Bratsburg, Charles C. Van Loan, Robert L. Hetzler, Michael M. Magee, Jr.,
and James E. McCarty. |
|
|
(2) |
|
Ratify the appointment of Crowe Chizek and Company LLC as independent auditors for the
fiscal year ending December 31, 2008. Votes for, votes against and abstentions were as
follows: |
|
|
|
|
|
Votes for: |
|
|
19,699,205 |
|
Votes against: |
|
|
265,416 |
|
Abstain: |
|
|
140,607 |
|
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). |
51
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 August 7, 2008 |
By |
/s/ Robert N. Shuster
|
|
|
|
Robert N. Shuster, |
|
|
|
Principal Financial Officer |
|
|
|
|
|
Date August 7, 2008 |
By |
/s/ James J. Twarozynski
|
|
|
|
James J. Twarozynski, |
|
|
|
Principal Accounting Officer |
|
|
52