UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-Q
| | |
þ | | Quarterly report under Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the quarterly period ended September 30, 2005
or
| | |
o | | Transition report under Section 13 or 15(d) of the Exchange Act |
For the transition period from ___ to ___
Commission file number: 000-49814
MONARCH COMMUNITY BANCORP, INC.
(Exact name of registrant as specified in its charter)
| | |
Maryland | | 04-3627031 |
(State or other jurisdiction | | (I.R.S. employer |
of incorporation or organization) | | identification no.) |
375 North Willowbrook Road, Coldwater, MI 49036
(Address of principal executive offices)
517-278-4566
(Registrant’s telephone number)
Indicate by check mark whether the registrant (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for 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 an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes:o No:þ
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes:o No:þ
State the number of shares outstanding of each of the issuer’s classes of common equity, as of the latest practical date: At October 25, 2005, there were 2,707,596 shares of the issuer’s Common Stock outstanding.
Monarch Community Bancorp, Inc.
Index
PART I—FINANCIAL INFORMATION
Item 1. CONDENSED FINANCIAL STATEMENTS
Condensed Consolidated Balance Sheets
| | | | | | | | |
| | (unaudited) | | | | |
| | September 30, | | | December 31, | |
| | 2005 | | | 2004 | |
| | (Dollars in thousands, except per share data) | |
ASSETS | | | | | | | | |
Cash and due from banks | | $ | 9,315 | | | $ | 9,529 | |
Federal Home Loan Bank overnight time and other interest bearing deposits | | | 8,304 | | | | 6,120 | |
| | | | | | |
Total cash and cash equivalents | | | 17,619 | | | | 15,649 | |
| | | | | | | | |
Securities-Available for sale | | | 14,537 | | | | 8,057 | |
Securities-Held to maturity | | | 252 | | | | 267 | |
Other investments | | | 4,831 | | | | 4,720 | |
Real Estate Investment — Limited partnership, at equity | | | 1,167 | | | | 1,278 | |
Loans, net of allowance for loan losses | | | 210,876 | | | | 219,678 | |
Foreclosed assets, net | | | 2,573 | | | | 1,960 | |
Premises and equipment | | | 5,828 | | | | 6,444 | |
Goodwill | | | 9,606 | | | | 9,606 | |
Core deposit | | | 1,470 | | | | 1,752 | |
Other assets | | | 7,250 | | | | 7,719 | |
| | | | | | |
Total assets | | $ | 276,009 | | | $ | 277,130 | |
| | | | | | |
| | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | |
Deposits: | | | | | | | | |
Noninterest-bearing | | $ | 8,115 | | | $ | 5,198 | |
Interest-bearing | | | 162,703 | | | | 162,535 | |
| | | | | | |
Total deposits | | | 170,818 | | | | 167,733 | |
| | | | | | | | |
Federal Home Loan Bank advances | | | 59,725 | | | | 65,955 | |
Accrued expenses and other liabilities | | | 5,218 | | | | 4,023 | |
| | | | | | |
Total liabilities | | | 235,761 | | | | 237,711 | |
| | | | | | | | |
Commitments and contingent liabilities | | | — | | | | — | |
| | | | | | | | |
Stockholder’s equity | | | | | | | | |
Common stock-$0.01 par value authorized-20,000,000 shares issued and outstanding-2,707,596 shares at September 30, 2005 and 2,709,220 shares at December 31, 2004 | | | 27 | | | | 27 | |
Additional paid in capital | | | 28,039 | | | | 28,059 | |
Retained earnings | | | 14,252 | | | | 13,529 | |
Accumulated other comprehensive income | | | (73 | ) | | | 2 | |
Unearned Compensation | | | (1,997 | ) | | | (2,198 | ) |
| | | | | | |
Total stockholder’s equity | | | 40,248 | | | | 39,419 | |
| | | | | | |
| | | | | | | | |
Total liabilities and stockholder’s equity | | $ | 276,009 | | | $ | 277,130 | |
| | | | | | |
See accompanying notes to condensed consolidated financial statements
1
Condensed Consolidated Statements of Income
| | | | | | | | | | | | | | | | |
| | Three Months | | | Three Months | | | Nine Months | | | Nine Months | |
| | Ended | | | Ended | | | Ended | | | Ended | |
| | Sept 30, | | | Sept 30, | | | Sept 30, | | | Sept 30, | |
| | 2005 | | | 2004 | | | 2005 | | | 2004 | |
| | (Dollars in thousands, except per share data) | |
Interest Income | | | | | | | | | | | | | | | | |
Loans, including fees | | $ | 3,550 | | | $ | 3,597 | | | | 10,651 | | | $ | 9,511 | |
Investment securities | | | 186 | | | | 176 | | | | 512 | | | | 483 | |
Federal funds sold and overnight deposits | | | 82 | | | | 14 | | | | 184 | | | | 90 | |
| | | | | | | | | | | | |
Total interest income | | | 3,818 | | | | 3,787 | | | | 11,347 | | | | 10,084 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Interest Expense | | | | | | | | | | | | | | | | |
Deposits | | | 860 | | | | 709 | | | | 2,368 | | | | 2,018 | |
Federal Home Loan bank advances | | | 806 | | | | 893 | | | | 2,440 | | | | 2,573 | |
| | | | | | | | | | | | |
Total interest expense | | | 1,666 | | | | 1,602 | | | | 4,808 | | | | 4,591 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Net Interest Income | | | 2,152 | | | | 2,185 | | | | 6,539 | | | | 5,493 | |
| | | | | | | | | | | | | | | | |
Provisions for Loan Losses | | | — | | | | 375 | | | | (385 | ) | | | 825 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Net Interest Income after Provision for Loan Losses | | | 2,152 | | | | 1,810 | | | | 6,924 | | | | 4,668 | |
| | | | | | | | | | | | | | | | |
Noninterest Income | | | | | | | | | | | | | | | | |
Fees and service charges | | | 532 | | | | 588 | | | | 1,529 | | | | 1,261 | |
Loan servicing fees | | | 119 | | | | 118 | | | | 348 | | | | 276 | |
Net gain on sale of loans | | | 189 | | | | 245 | | | | 449 | | | | 690 | |
Net gain (loss) on sale of securities | | | | | | | 4 | | | | — | | | | 14 | |
Other income (loss) | | | 44 | | | | 125 | | | | (101 | ) | | | 290 | |
| | | | | | | | | | | | |
Total noninterest income | | | 884 | | | | 1,080 | | | | 2,225 | | | | 2,531 | |
| | | | | | | | | | | | | | | | |
Noninterest Expenses | | | | | | | | | | | | | | | | |
Salaries and employees benefits | | | 1,267 | | | | 1,780 | | | | 3,798 | | | | 3,913 | |
Occupancy and equipment | | | 262 | | | | 326 | | | | 835 | | | | 761 | |
Data processing | | | 182 | | | | 157 | | | | 519 | | | | 430 | |
Mortgage banking | | | 118 | | | | 88 | | | | 333 | | | | 199 | |
Professional fees | | | 123 | | | | 151 | | | | 421 | | | | 392 | |
Amortization of core deposit intangible | | | 87 | | | | 109 | | | | 283 | | | | 219 | |
NOW account processing | | | 40 | | | | 64 | | | | 139 | | | | 129 | |
ATM/Debit card processing | | | 60 | | | | 87 | | | | 167 | | | | 160 | |
Foreclosed property expense | | | 58 | | | | 82 | | | | 125 | | | | 184 | |
Other general and administrative | | | 344 | | | | 351 | | | | 999 | | | | 893 | |
| | | | | | | | | | | | |
Total noninterest expense | | | 2,541 | | | | 3,195 | | | | 7,619 | | | | 7,280 | |
| | | | | | | | | | | | |
Income — Before Income Taxes | | | 495 | | | | (305 | ) | | | 1,530 | | | | (81 | ) |
Income Taxes | | | 129 | | | | (45 | ) | | | 401 | | | | (20 | ) |
| | | | | | | | | | | | |
Net Income | | $ | 366 | | | $ | (260 | ) | | $ | 1,129 | | | $ | (61 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Earnings Per Share | | | | | | | | | | | | | | | | |
Basic | | $ | 0.14 | | | $ | (0.10 | ) | | $ | 0.43 | | | $ | (0.02 | ) |
Diluted | | $ | 0.14 | | | $ | (0.10 | ) | | $ | 0.43 | | | $ | (0.02 | ) |
See accompanying notes to condensed consolidated financial statements
2
Condensed Consolidated Statements of Changes in Stockholders’ Equity
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Common Stock | | | | | | | | | | | Accumulated | | | | | | | |
| | Number | | | | | | | Additional | | | | | | | Other | | | | | | | |
| | of | | | | | | | Paid in | | | Retained | | | Comprehensive | | | Unearned | | | | |
| | Shares | | | Amount | | | Capital | | | Earnings | | | Income | | | Compensation | | | Total | |
| | (Dollars in thousands, except per share data) | |
Balance January 1, 2004 | | | 2,399 | | | $ | 24 | | | $ | 23,352 | | | $ | 16,567 | | | $ | 75 | | | $ | (2,588 | ) | | $ | 37,430 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Issuance of 310,951 shares of common stock at $14.75/share in connection with purchase of MSB Financial, Inc. | | | 311 | | | | 3 | | | | 4,583 | | | | | | | | | | | | | | | | 4,586 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Vesting of restricted shares | | | | | | | | | | | | | | | | | | | | | | | 221 | | | | 221 | |
797 shares repurchased at $14.15/share | | | (1 | ) | | | | | | | (11 | ) | | | | | | | | | | | | | | | (11 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Comprehensive Income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Income | | | | | | | | | | | | | | | (61 | ) | | | | | | | | | | | (61 | ) |
Change in unrealized gain on securities available for sale | | | | | | | | | | | | | | | | | | | (68 | ) | | | | | | | (68 | ) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Comprehensive Income | | | | | | | | | | | | | | | | | | | | | | | | | | | (129 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Dividends paid ($0.15/share) | | | | | | | | | | | | | | | (391 | ) | | | — | | | | | | | | (391 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance September 30, 2004 | | | 2,709 | | | $ | 27 | | | $ | 27,924 | | | $ | 16,115 | | | $ | 7 | | | $ | (2,367 | ) | | $ | 41,706 | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance January 1, 2005 | | | 2,709 | | | $ | 27 | | | $ | 28,059 | | | $ | 13,529 | | | $ | 2 | | | $ | (2,198 | ) | | $ | 39,419 | |
Issuance of 1,000 shares of common stock at $12.10/share in connection with Restricted Stock Plan | | | 1 | | | | | | | | 12 | | | | | | | | | | | | (12 | ) | | $ | — | |
Vesting of restricted shares | | | | | | | | | | | | | | | | | | | | | | | 213 | | | | 213 | |
2,624 shares repurchased at average price of $12.27/share | | | (2 | ) | | | | | | | (32 | ) | | | | | | | | | | | | | | | (32 | ) |
Comprehensive Income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Income | | | | | | | | | | | | | | | 1,129 | | | | | | | | | | | | 1,129 | |
Change in unrealized gain (loss) on securities available for sale | | | | | | | | | | | | | | | | | | | (75 | ) | | | | | | | (75 | ) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Comprehensive Income | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,054 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Dividends paid ($0.15/share) | | | | | | | | | | | | | | | (406 | ) | | | | | | | | | | | (406 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance September 30, 2005 | | | 2,708 | | | $ | 27 | | | $ | 28,039 | | | $ | 14,252 | | | $ | (73 | ) | | $ | (1,997 | ) | | $ | 40,248 | |
| | | | | | | | | | | | | | | | | | | | | |
See accompanying notes to condensed consolidated financial statements
3
Condensed Consolidated Statements of Cash Flows
| | | | | | | | |
| | Nine Months | | | Nine Months | |
| | Ended | | | Ended | |
| | Sept 30, | | | Sept 30, | |
| | 2005 | | | 2004 | |
| | (Dollars in thousands) | |
Cash Flows from Operating Activities | | | | | | | | |
Net Income | | $ | 1,129 | | | $ | (61 | ) |
Adjustments to reconcile net income to net cash from operating activities: | | | | | | | | |
Depreciation | | | 435 | | | | 385 | |
Provision for Loan Losses | | | (385 | ) | | | 875 | |
Amortization | | | 344 | | | | 601 | |
Stock dividends on other securities | | | (100 | ) | | | (123 | ) |
(Gain) Loss on sale of foreclosed assets | | | 29 | | | | (97 | ) |
Mortgage loans originated for sale | | | (20,650 | ) | | | (22,545 | ) |
Proceeds from sale of mortgage loans | | | 20,295 | | | | 23,129 | |
Gain on sale of mortgage loans | | | (449 | ) | | | (696 | ) |
(Gain) Loss on disposal of premises and equipment | | | (45 | ) | | | — | |
Net change in: | | | | | | | | |
Deferred loan fees | | | 174 | | | | (348 | ) |
Accrued interest receivable | | | 19 | | | | 111 | |
Other assets | | | (1,417 | ) | | | 95 | |
Accrued expenses and other liabilities | | | 3,077 | | | | 315 | |
| | | | | | |
Net cash provided by (used in) operating activities | | | 2,456 | | | | 1,641 | |
| | | | | | |
| | | | | | | | |
Cash Flows from Investing Activities | | | | | | | | |
Proceeds from maturities of HTM securities | | | 15 | | | | — | |
Purchases of HTM securities | | | — | | | | (21 | ) |
Proceeds from sale and maturities of AFS securities | | | 1,808 | | | | 12,430 | |
Purchases of available for sale securities | | | (8,408 | ) | | | (5,499 | ) |
Purchases of other securities | | | (10 | ) | | | (17 | ) |
Proceeds from maturities of other securities | | | — | | | | 19 | |
Loan originations and principal collections, net | | | 7,201 | | | | (9,800 | ) |
Proceeds from sale of foreclosed assets | | | 1,974 | | | | 2,233 | |
Proceeds from sale of premises and equipment | | | 343 | | | | — | |
Purchases of premises and equipment | | | (117 | ) | | | (350 | ) |
Acquisition, net of cash acquired | | | — | | | | (12,010 | ) |
| | | | | | |
Net cash provided by (used in) investing activities | | | 2,806 | | | | (13,015 | ) |
| | | | | | |
| | | | | | | | |
Cash Flows from Financing Activities | | | | | | | | |
Net increase (decrease) in deposits | | | 3,224 | | | | (7,721 | ) |
Proceeds of FHLB advances | | | 1,000 | | | | 1,000 | |
Repayment of FHLB advances | | | (7,090 | ) | | | (1,625 | ) |
Issuance of Common Stcok | | | 12 | | | | 4,586 | |
Repurchase of Common Stock | | | (32 | ) | | | (11 | ) |
Issuance of dividend | | | (406 | ) | | | (391 | ) |
| | | | | | |
Net cash provided by (used in) financing activities | | | (3,292 | ) | | | (4,162 | ) |
| | | | | | |
| | | | | | | | |
Net increase (decrease) in cash and cash equivalents | | | 1,970 | | | | (15,536 | ) |
Cash and cash equivalents — January 1 | | | 15,649 | | | | 27,331 | |
| | | | | | |
Cash and cash equivalents — September 30 | | $ | 17,619 | | | $ | 11,795 | |
| | | | | | |
| | | | | | | | |
Supplemental Cash Flow Information: | | | | | | | | |
Cash paid for interest | | | 5,040 | | | | 4,726 | |
Cash paid for income taxes | | | 125 | | | | 23 | |
Noncash investing activity — loans transferred to foreclosed assets | | | 2,616 | | | | 2,060 | |
See accompanying notes to condensed consolidated financial statements
4
MONARCH COMMUNITY BANCORP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
ORGANIZATION
Monarch Community Bancorp, Inc. (the “Corporation”) was incorporated in 2002 under Maryland law to hold all of the common stock of Monarch Community Bank (the “Bank”), formerly known as Branch County Federal Savings and Loan Association. Prior to August 29, 2002, the Bank was a federally chartered and insured mutual savings institution, which converted to a stock savings institution effective August 29, 2002. In connection with the conversion, on August 29, 2002, the Corporation sold 2,314,375 shares of its common stock in a subscription offering. Fifty percent of the net proceeds from this offering were used to purchase all of the common stock of the Bank.
On April 15, 2004, the Corporation completed the acquisition of MSB Financial, Inc., parent company of Marshall Savings Bank. Accordingly, MSB Financial was merged with and into Monarch Community Bancorp, Inc. On June 7, 2004, Marshall Savings Bank was merged with and into Monarch Community Bank. The Corporation issued a total of 310,951 shares of its common stock and paid cash of $19.7 million to former MSB Financial stockholders. The cash paid in the transaction came from the Corporation’s existing liquidity. The acquisition was accounted for using the purchase method of accounting, and accordingly, the purchase price was allocated to the assets purchased and the liabilities assumed based upon the estimated fair values at the date of acquisition. The purchase accounting fair value adjustments are being amortized under various methods and over lives of the corresponding assets and liabilities. Goodwill recorded for the acquisition amounted to $9.6 million. A Core Deposit Intangible of $2.1 million was recorded as part of the acquisition and is being amortized on an accelerated basis over a period of 9.5 years.
Monarch Community Bank provides a broad range of banking services to its primary market area of Branch, Calhoun and Hillsdale counties in Michigan. The Bank operates six full service offices and one drive-through only office. The Bank owns 100% of Community Services Group, Inc., which invests in other entities, including 100% ownership of First Insurance Agency, a minority ownership in a title agency, and a majority ownership in a limited liability company that reinsures private mortgage insurance. First Insurance Agency is a licensed insurance agency established to allow for the receipt of fees on insurance services provided to the Bank’s customers.
BASIS OF PRESENTATION
The condensed consolidated financial statements of the Corporation include the accounts of Monarch Community Bank, Community Services Group, and First Insurance Agency. All significant intercompany balances and transactions have been eliminated in consolidation. The condensed consolidated financial statements for interim periods are unaudited; however, in the opinion of the Corporation’s management, all adjustments, consisting only of normal recurring accruals, necessary for a fair presentation of the Corporation’s financial position and results of operations have been included.
The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the financial statements. Actual results could differ from those estimates and assumptions.
The accompanying financial statements have been prepared in accordance with the instructions for Form 10-Q and, therefore, do not include all information and footnotes required by generally accepted accounting principles in annual consolidated financial statements. These condensed consolidated financial statements should be read in conjunction with the Corporation’s Form 10-KSB for the year ended December 31, 2004 filed with the Securities and Exchange Commission.
The results of operations for the nine month period ended September 30, 2005 are not necessarily indicative of the results to be expected for the full year period.
ALLOWANCE FOR LOAN LOSSES
The appropriateness of the allowance for loan losses is reviewed by management based upon our evaluation of then-existing economic and business conditions affecting our key lending areas and other conditions, such as credit quality trends (including trends in delinquencies, nonperforming loans and foreclosed assets expected to result from existing conditions), collateral values, loan volumes and concentrations, specific industry conditions within portfolio segments and recent loss experience in particular segments of the portfolio that existed as of the balance sheet date and the impact that these conditions were believed to have had on the collectibility of the loan. Senior management reviews these conditions quarterly. To the extent that any of these conditions is
5
evidenced by a specifically identifiable problem credit or portfolio segment as of the evaluation date, management’s estimate of the effect of this condition may be reflected as a specific allowance applicable to this credit or portfolio segment.
The allowance for loan losses is based on estimates of losses inherent in the loan portfolio. Actual losses can vary significantly from the estimated amounts. Our methodology as described permits adjustments to any loss factor used in the computation of the formula allowance in the event that, in management’s judgment, significant factors which affect the collectibility of the portfolio as of the evaluation date are not reflected in the loss factors. By assessing the estimated losses inherent in the loan portfolio on a quarterly basis, we are able to adjust specific and inherent loss estimates based upon any more recent information that has become available.
EARNINGS PER SHARE
Earnings per share are based on the weighted average number of shares outstanding during each period. Diluted earnings per share show the dilutive effect of stock-based compensation. The weighted average share reconciliation is as follows:
| | | | | | | | | | | | | | | | |
| | Three Months | | | Three Months | | | Nine Months | | | Nine Months | |
| | Ended | | | Ended | | | Ended | | | Ended | |
| | Sept. 30, 2005 | | | Sept. 30, 2004 | | | Sept. 30, 2005 | | | Sept. 30, 2004 | |
Weighted average shares outstanding | | | 2,708,513 | | | | 2,709,704 | | | | 2,708,850 | | | | 2,589,744 | |
Less: Average nonvested RRP shares | | | (55,646 | ) | | | (68,135 | ) | | | (60,761 | ) | | | (75,225 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Weighted average for basic EPS | | | 2,652,867 | | | | 2,641,569 | | | | 2,648,089 | | | | 2,514,519 | |
Dilutive effect of restricted stock and stock options | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Weighted average for dilutive EPS | | | 2,652,867 | | | | 2,641,569 | | | | 2,648,089 | | | | 2,514,519 | |
| | | | | | | | | | | | |
STOCK-BASED COMPENSATION
The Corporation accounts for stock option plans using the intrinsic value method. No compensation cost related to stock options was recognized during 2005 or 2004, as all options granted had an exercise price equal to or greater than the market price of the underlying common stock at the date of the grant. Had compensation cost for stock options been measured using the fair value method, the Corporation’s net income and basic and diluted earnings per share would have been the pro forma amounts indicated below (000s omitted except per share data):
| | | | | | | | |
| | Nine months ended | |
| | Sept. 30, | | | Sept. 30, | |
| | 2005 | | | 2004 | |
As reported net income | | $ | 1,129 | | | $ | (61 | ) |
| | | | | | | | |
less: additional stock-based compensation determined under the fair value method, net of tax | | | 66 | | | | 36 | |
| | | | | | |
| | $ | 1,063 | | | $ | (97 | ) |
| | | | | | |
| | | | | | | | |
As reported earnings per share | | $ | 0.43 | | | $ | (0.02 | ) |
Proforma earnings per share | | $ | 0.40 | | | $ | (0.04 | ) |
As reported earnings per diluted share | | $ | 0.43 | | | $ | (0.02 | ) |
Proforma earnings per diluted share | | $ | 0.40 | | | $ | (0.04 | ) |
6
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis should be read in conjunction with the condensed consolidated financial statements of the Corporation and the accompanying notes.
The Corporation is not aware of any market or institutional trends, events, or circumstances that will have or are likely to have a material effect on liquidity, capital resources, or results of operations except as discussed herein. Also, the Corporation is not aware of any current recommendations by regulatory authorities that will have such effect if implemented.
FORWARD-LOOKING STATEMENTS
In addition to historical information, the following discussion contains “forward-looking statements” that involve risks and uncertainties. All statements regarding the expected financial position, business and strategies are forward-looking statements and the Corporation intends for them to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. The words “anticipates,” “believes,” “estimates,” “seeks,” “expects,” “plans,” “intends,” and similar expressions, as they relate to the Corporation or management, are intended to identify forward-looking statements. The Corporation believes that the expectations reflected in these forward-looking statements are reasonable based on our current beliefs and assumptions; however, these expectations may prove to be incorrect. Factors which could have a material adverse effect on our operations include, but are not limited to, changes in interest rates, changes in the relative difference between short and long-term interest rates, general economic conditions, legislative/regulatory changes, monetary and fiscal policies of the U.S. Government, including policies of the U.S. Treasury and the Federal Reserve Board, the quality or composition of the loan or investment portfolios, including levels of non-performing assets, demand for loan products, deposit flows, competition, demand for financial services in our market area, our operating costs and accounting principles and guidelines. These risks and uncertainties should be considered in evaluating forward-looking statements and you should not rely too much on these statements.
CRITICAL ACCOUNTING POLICIES
The nature of the financial services industry is such that, other than described below, the use of estimates and management judgment is not likely to present a material risk to the financial statements. In cases where estimates or management judgment are required, internal controls and processes are established to provide assurance that such estimates and management judgments are materially correct to the best of management’s knowledge.
Allowance for Loan Losses. Accounting for loan classifications, accrual status, and determination of the allowance for loan losses is based on regulatory guidance. This guidance includes, but is not limited to, generally accepted accounting principles, the uniform retail credit classification and account management policy issued by the Federal Financial Institutions Examination Council, the joint policy statement on the allowance for loan losses methodologies issued by the Federal Financial Institutions Examination Council and guidance issued by the Securities and Exchange Commission. Accordingly, the allowance for loan losses includes a reserve calculation based on an evaluation of loans determined to be impaired, risk ratings, historical losses, loans past due, collateral values and cost of disposal and other subjective factors.
Goodwill.The original value of Goodwill was determined by allocating the purchase price to the estimated fair value of assets acquired and liabilities assumed. Periodically, Goodwill is tested for impairment in accordance with SFAS No. 142. This test involves calculating the estimated fair value of the reporting unit. Thus, the carrying value of Goodwill is subject to a high degree of estimation and management judgment.
FINANCIAL CONDITION
Total Assets
Assets decreased $1.1 million to $276.0 million at September 30, 2005 compared to $277.1 million at December 31, 2004. Management attributes the lack of growth to difficulties in growing core deposits and declines in the loan portfolio because of lack of loan demand as well as the loan sale discussed below.
Securities
Securities increased to $14.8 million at September 30, 2005 compared to $8.3 million at December 31, 2004. The increase was attributable to the purchase of securities utilizing overnight funds as part of the ongoing management of the Bank’s liquidity and investment portfolio.
7
Loans
The Bank’s net loan portfolio decreased by $9.6 million, or 4.4%, from $219.3 million at December 31, 2004 to $209.7 million at September 30, 2005. The following table presents information concerning the composition of our loan portfolio in dollar amounts and in percentages as of the dates indicated:
| | | | | | | | | | | | | | | | |
| | Sept. 30, 2005 | | | December 31, 2004 | |
| | Amount | | | Percent | | | Amount | | | Percent | |
| | (Dollars in thousands) | |
Real estate loans: | | | | | | | | | | | | | | | | |
One-to four-family | | $ | 135,565 | | | | 63.5 | % | | $ | 141,251 | | | | 62.4 | % |
Multi-family | | | 3,177 | | | | 1.5 | | | | 4,042 | | | | 1.8 | |
Commercial | | | 34,824 | | | | 16.3 | | | | 42,746 | | | | 18.9 | |
Construction or development | | | 5,960 | | | | 2.8 | | | | 8,853 | | | | 3.9 | |
| | | | | | | | | | | | |
Total real estate loans | | | 179,526 | | | | 84.1 | | | | 196,892 | | | | 86.9 | |
| | | | | | | | | | | | | | | | |
Other loans: | | | | | | | | | | | | | | | | |
Consumer loans: | | | | | | | | | | | | | | | | |
Automobile | | | 2,576 | | | | 1.2 | | | | 2,631 | | | | 1.2 | |
Home equity | | | 15,498 | | | | 7.3 | | | | 14,234 | | | | 6.3 | |
Manufactured housing | | | 685 | | | | 0.3 | | | | 784 | | | | 0.3 | |
Other | | | 8,052 | | | | 3.8 | | | | 6,645 | | | | 2.9 | |
| | | | | | | | | | | | |
Total consumer loans | | | 26,811 | | | | 12.6 | | | | 24,294 | | | | 10.7 | |
| | | | | | | | | | | | | | | | |
Commercial business loans | | | 6,988 | | | | 3.3 | | | | 5,330 | | | | 2.4 | |
| | | | | | | | | | | | |
Total other loans | | | 33,799 | | | | 15.9 | | | | 29,624 | | | | 13.1 | |
| | | | | | | | | | | | |
Total loans | | | 213,325 | | | | 100.0 | % | | | 226,516 | | | | 100.0 | % |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Less: | | | | | | | | | | | | | | | | |
Allowance for loan losses | | | 2,981 | | | | | | | | 6,385 | | | | | |
Net deferred loan fees | | | 633 | | | | | | | | 808 | | | | | |
Loans in process | | | — | | | | | | | | 6 | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Total loans, net | | $ | 209,711 | | | | | | | $ | 219,317 | | | | | |
| | | | | | | | | | | | | | |
During the quarter ended June 30, 2005, the Bank sold $6.2 million of one-to-four family and commercial real estate loans and properties which had been foreclosed upon for $4.0 million. The Bank recognized a loss of $2.2 million on the sale but had previously established reserves for this group of assets so no additional loss provisions were necessary as a result of this transaction. The purpose of the loan sale was to reduce the amount of problem assets on the Bank’s books so management could continue to focus on returning the Bank to profitability.
In addition to the sale, the decreases noted in the table above were due to repayments and payoffs on existing loans exceeding new loan production including payoffs of certain problem loans that management encouraged. One-to-four family loans have declined as new loan production has declined along with the mortgage market and as Management seeks to eliminate the origination of subprime loans. Commercial real estate loans have declined due to the loan sale, the payoff of some problem credits and the payoff of performing loans that were refinanced elsewhere. The Commercial lending department and Management have spent a significant amount of time during the nine months ended September 30, 2005 working on improving the credit quality of the commercial loan portfolio and this has contributed to the lack of new commercial loan origination. Management expects future growth in the loan portfolio to come from increased originations of commercial real estate and business loans as well as expanded geographic outreach facilitated by the acquisition. The introduction of online mortgage origination is expected to expand the Bank’s mortgage lending activities within its current market area by offering convenience to borrowers and realtors and may lead to some originations in areas contiguous to the Bank’s current market.
The allowance for loan losses was $2,981,000 at September 30, 2005 and $6,385,000 at December 31, 2004, a reduction of $3.4 million due to the charge-offs resulting from the loan sale and the reversal of provisions previously discussed.
8
Deposits
Total deposits increased $3.1 million, or 1.8%, from $167.7 million at December 31, 2004 to $170.8 million at September 30, 2005. The increase can be attributed to a $6.4 million increase in certificates of deposit which was offset by a $3.5 million decrease in money market accounts. The increase in non-interest bearing checking accounts of $2.9 million was offset by an equal decrease in interest bearing checking and savings accounts. Of the increase in certificates of deposit, $3.3 million was in the form of brokered deposits. Brokered deposits have been utilized to provide additional liquidity or reduce excess liquidity depending on current conditions. The decrease in money market accounts was attributed to the Bank lagging behind the market as interest rates have increased during the first nine months of 2005. Management expects future deposit growth to come from increased sales and marketing efforts to attract lower cost savings and checking accounts as well as product enhancement including the introduction of internet banking.
Federal Home Loan Bank Advances
Federal Home Loan Bank (FHLB) advances decreased $6.2 million from December 31, 2004 to September 30, 2005. The decrease was the result of the Bank repaying maturing advances. Management is attempting to reduce it reliance on borrowed funds through the growth of deposits but should this strategy not succeed management anticipates future borrowings to fund loan growth. See “Net Interest Income” discussion below.
Equity
Total equity was $40.2 million at September 30, 2005 compared to $39.4 million at December 31, 2004. This represents 14.6 % and 14.2% of total assets at September 30, 2005 and December 31, 2004, respectively. The increased equity was primarily the result of earnings for the nine months ended September 30, 2005 exceeding the dividend payments. Management considers its equity position to be strong and has no plans or intentions to increase equity other than by continued profitable operations.
RESULTS OF OPERATIONS
Net Interest Income
Generally, the acquisition of MSB Financial has had the effect of reducing the yields on the Bank’s earning assets and the cost of its interest bearing liabilities with a resulting overall increase in the net interest margin. For this reason, comparability between 2005 and 2004 is difficult given the increases in short term market interest rates during 2005. The Bank’s ability to maintain the net interest margin is heavily dependent on future loan demand and its ability to attract core deposits to offset the affect of higher cost CDs and borrowings.
Net interest income before the provision for loan losses for the quarter ended September 30, 2005 decreased $33,000 compared to the same period one year ago. The Bank’s net interest margin increased to 3.61% for the quarter ended September 30, 2005 from 3.52% for the quarter ended September 30, 2004. Interest income from loans represented 93.0% of total interest income for the quarter ended September 30, 2005 compared to 95.0% for the same period in 2004.
Net interest income before the provision for loan losses for the nine months ended September 30, 2005 totaled $6.5 million and represented an increase of $1.0 million, or 19.0%, compared to the same period a year ago. This increase was primarily due to the increased earning assets acquired from MSB Financial during the second quarter of 2004. The Bank’s net interest margin increased to 3.64% for the nine months ended September 30, 2005 from 3.29% for the nine months ended September 30, 2004. Interest income from loans represented 93.9% of total interest income for the nine months ended September 30, 2005 compared to 94.3% for the same period in 2004.
The following table presents, for the periods indicated, the total dollar amount of interest income from average interest-earning assets and the resultant yields, as well as the interest expense on average interest-bearing liabilities, expressed both in dollars and rates. No tax equivalent adjustments were made.
9
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30, | |
| | 2005 | | | 2004 | |
| | Average | | | Interest | | | | | | | Average | | | Interest | | | | |
| | Outstanding | | | Earned/ | | | Yield/ | | | Outstanding | | | Earned/ | | | Yield/ | |
| | Balance | | | Paid | | | Rate | | | Balance | | | Paid | | | Rate | |
| | (dollars in thousands) | |
Fed Funds and overnight deposits | | $ | 6,781 | | | $ | 184 | | | | 3.63 | % | | $ | 10,947 | | | $ | 90 | | | | 1.10 | % |
Investment securities | | | 13,072 | | | | 359 | | | | 3.67 | | | | 19,368 | | | | 416 | | | | 2.86 | |
Other securities | | | 4,746 | | | | 153 | | | | 4.31 | | | | 3,900 | | | | 123 | | | | 4.20 | |
Loans receivable | | | 215,144 | | | | 10,651 | | | | 6.62 | | | | 188,185 | | | | 9,455 | | | | 6.73 | |
| | | | | | | | | | | | | | | | | | | | |
Total earning assets | | $ | 239,743 | | | $ | 11,347 | | | | 6.33 | | | $ | 222,400 | | | $ | 10,084 | | | | 6.04 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Demand and NOW Accounts | | $ | 33,645 | | | $ | 59 | | | | 0.23 | | | $ | 22,606 | | | | 73 | | | | 0.43 | |
Money market accounts | | | 17,045 | | | | 142 | | | | 1.11 | | | | 14,635 | | | | 124 | | | | 1.13 | |
Savings accounts | | | 29,035 | | | | 91 | | | | 0.42 | | | | 22,350 | | | | 85 | | | | 0.51 | |
Certificates of deposit | | | 90,262 | | | | 2,076 | | | | 3.08 | | | | 77,055 | | | | 1,736 | | | | 3.00 | |
Federal Home Loan Bank Advances | | | 62,726 | | | | 2,440 | | | | 5.20 | | | | 61,680 | | | | 2,573 | | | | 5.56 | |
| | | | | | | | | | | | | | | | | | | | |
Total interest bearing liabilities | | $ | 232,713 | | | | 4,808 | | | | 2.76 | | | $ | 198,326 | | | | 4,591 | | | | 3.08 | |
| | | | | | | | | | | | | | | | | | | | |
Net interest income | | | | | | $ | 6,539 | | | | | | | | | | | $ | 5,493 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Net interest spread | | | | | | | | | | | 3.57 | % | | | | | | | | | | | 2.96 | % |
| | | | | | | | | | | | | | | | | | | | | | |
Net interest margin | | | | | | | | | | | 3.64 | % | | | | | | | | | | | 3.29 | % |
| | | | | | | | | | | | | | | | | | | | | | |
Provision for Loan Losses
The Bank recorded $0 provision for loan losses for the quarter ended September 30, 2005 compared to a $375,000 provision for the quarter ended September 30, 2004. The decreased provision in 2005 was possible due to improvements in non-performing loans as detailed below. Net charge-offs for the quarter ended September 30, 2005 totaled $197,000 compared to $81,000 for the quarter ended September 30, 2004. The increased level of charge offs in 2005 was the result of the Bank continuing to aggressively deal with problem loans.
The provision for loan losses for the nine months ended September 30, 2005 was a recovery of $385,000 compared to an $825,000 provision for the same period in 2004. The reversal of provisions was possible due to the Bank receiving payoffs in 2005 on two loan relationships totaling $1.5 million for which the Bank had previously provided loan loss allowances of $535,000. Net charge-offs for the nine months ended September 30, 2005 totaled $3.0 million compared to $1.5 million for the nine months ended September 30, 2004. The increased charge offs in 2005 are primarily the result of losses incurred on the sale of loans completed during the second quarter of 2005. See “Loans” discussion above.
The following table presents non-performing assets and certain asset quality ratios at September 30, 2005 and December 31, 2004.
| | | | | | | | |
| | September 30, 2005 | | | December 31, 2004 | |
| | (Dollars in thousands) | |
| | |
Non-performing loans | | $ | 1,272 | | | $ | 4,231 | |
Real estate in judgment | | | 817 | | | | 726 | |
Foreclosed and repossessed assets | | | 1,756 | | | | 1,243 | |
| | |
Total non-performing assets | | $ | 3,845 | | | $ | 6,200 | |
| | |
| | | | | | | | |
Non-performing loans to total loans | | | .60 | % | | | 1.87 | % |
Non-performing assets to total assets | | | 1.39 | % | | | 2.23 | % |
Allowance for loan losses to non-performing loans | | | 234.4 | % | | | 150.9 | % |
Allowance for loan losses to loans receivable | | | 1.40 | % | | | 2.82 | % |
The decrease noted above in non-performing loans is the result of the loan sale and continued aggressive collection efforts. The improvement of asset quality remains a priority of management and may affect the Bank’s ability to grow its loan portfolio in the future.
Noninterest Income
Noninterest income decreased by $196,000 to $884,000 for the quarter ended September 30, 2005 as compared to $1.1 million for the quarter ended September 30, 2004. Fees and service charges decreased $56,000 due primarily to a decrease in loan fees, including late charges, of $24,000 and a decrease in NSF fees of $25,000. Gain on sale of loans decreased to $189,000 from $245,000 for the same
10
period a year ago as mortgage banking activities were reduced in 2005 compared to the same period in 2004 due to slackening demand in the local mortgage market. Management is attempting to broaden its residential product offering by affiliating with a third party which will allow the Bank to again pursue subprime lending without retaining the credit risk associated with such loans. This strategy, where the Bank would act as the broker of such loans, is expected to increase future income but is not likely to materially affect the balance of 2005. Other income (loss) decreased $81,000 for the quarter ended September 30, 2005 as compared to the quarter ended September 30, 2004. Net losses on sales of real estate owned were $10,000 for the quarter ended September 30, 2005, compared to net gains of $60,000 for the quarter ended September 30, 2004.
For the nine months ended September 30, 2005, noninterest income decreased $306,000. Fees and service charges increased $268,000, or 21.3%. This increase was due to the Bounce Protection program instituted late in 2004 which has increased NSF fees during 2005. The Bank has seen a reversal of this trend during the third quarter of 2005 and does not expect the Bounce Protection program to be a significant source of revenue increases in the future. Gains from loans sales decreased $241,000 due to the overall reduction in mortgage loan activity in 2005 compared to 2004, as well as the shift in customer preference to adjustable rate mortgages which the Bank retains in the loan portfolio.
Other income (loss) decreased $391,000 for the nine months ended September 30, 2005 compared to the nine months ended September 30, 2004. Net losses on sales and write-downs of REO properties total $312,000 in 2005 while the Bank experienced a net gain of $94,000 during 2004, representing an income decrease of $406,000. Earnings from an investment in a mortgage life insurance re-insurer declined $44,000 as the investment was sold in 2004. The Bank realized gains from the sale of fixed assets of $44,000 primarily as the result of the sale of its former branch building in Jonesville. This branch had been closed early in 2005 with all the deposit and loan accounts being transferred to other branches of the Bank. Increases in earnings on bank owned life insurance of $24,000 helped offset the losses mentioned.
Noninterest Expense
Noninterest expense decreased by $654,000 for the quarter ended September 30, 2005 compared to the quarter ended September 30, 2004, a decrease of 20.5%. Salaries and benefits decreased $513,000 because of severance payments made during the third quarter in 2004. Employee benefit costs increased $36,000 in 2005 primarily due to increased costs of health insurance and pension. Occupancy and equipment decreased $64,000 due to decreased maintenance costs and depreciation expense. Data processing expense increased $25,000 due to software purchases and amortization of various license fees that were not present in 2004. Mortgage banking expenses increased $30,000 due to more rapid amortization of servicing assets. Professional fees decreased $ 28,000 as legal and employee recruiting costs decreased. NOW account processing decreased $24,000 due to a change in outside vendors. ATM/Debit Card processing decreased $27,000 due to one-time costs incurred in 2004 due to the acquisition of MSB Financial. Foreclosed property expenses declined $24,000 for the three months ended September 30, 2005 compared to the same period in 2004 as the Company chose to do fewer improvements to REO properties prior to disposing of them.
For the nine months ended September 30, 2005, noninterest expense increased $339,000 to $7.6 million compared to $7.3 million for the nine months ended September 30, 2004. The primary reason for the increase was the additional 30 staff members and 2 branches acquired from MSB Financial. Those additional expenses were present for the entire nine months ended September 30, 2005 compared to only 5 1/2 months in 2004. Professional fees increased $29,000 in 2005 because of an increase in audit and supervisory exam fees of $60,000 which were offset by a decrease in legal expenses. Foreclosed property expense decreased $59,000 for the reason mentioned above. Other general and administrative expense increased $106,000 for the nine months ended September 30, 2005 as compared to the same period in 2004. Expense of employee education and related costs increased $41,000 in 2005 as the Company put a renewed emphasis on training its staff. Marketing and advertising expense increased $25,000 due to the expanded market area the Bank now operates in. Telephone expense increased $30,000 due to long distance charges now being incurred between branches as a result of the expanded market area. Courier expense increased $32,000 in 2005 as the Bank switched to an outside vendor a service previously performed by an employee of the Bank. Michigan single business tax increased to $93,000 for the nine months ended September 30, 2005 compared to $63,000 for the nine months ended September 30, 2004 due to increased earnings in 2005. Loan delivery fees which had been part of other operating expenses decreased $46,000 for the nine months ended September 30, 2005 compared to the same period in 2004. These delivery fees are now netted out of the proceeds of a loan sale and serve to reduce the gain on sale.
Federal Income Tax Expense
The provision for federal income tax increased for both the three months and nine months ended September 30, 2005 compared to the same periods in 2004 due to the increased profits for those periods in 2005.
LIQUIDITY
The Bank’s liquidity, represented by cash, overnight funds and investments, is a product of our operating, investing, and financing activities. The Bank’s primary sources of funds are deposits, amortization, prepayments and maturities of outstanding loans, and funds provided from operations. While scheduled payments from the amortization of loans are a relatively predictable source of
11
funds, deposit flows and loan prepayments are greatly influenced by general interest rates, economic conditions and competition. The Bank also generates cash through borrowings. The Bank utilizes Federal Home Loan Bank advances to leverage its capital base and provide funds for its lending and investment activities, and to enhance its interest rate risk management.
Liquidity management is both a daily and long-term function of business management. Excess liquidity is generally invested in short-term investments such as overnight deposits. On a longer-term basis, the Bank maintains a strategy of investing in various investments and lending products. The Bank uses its sources of funds primarily to meet its ongoing commitments, to pay maturing certificates of deposit and savings withdrawals and to fund loan commitments. Certificates of deposit scheduled to mature in one year or less at September 30, 2005 totaled $54.3 million. Management believes that a significant portion of these certificates of deposit will remain with the Bank provided the Bank pays a rate of interest that is competitive both in the local and national markets.
If necessary, additional funding sources include additional deposits and Federal Home Loan Bank advances. Deposits can be obtained in the local market area and from out of market sources; however, this may require the Bank to offer interest rates higher than those of the competition. At September 30, 2005 and based on current collateral levels, the Bank could borrow an additional $22.4 million from the Federal Home Loan Bank at prevailing interest rates. This borrowing capacity can be increased in the future if the Bank pledges additional collateral to the Federal Home Loan Bank. The Corporation anticipates that it will continue to have sufficient funds, through deposits and borrowings, to meet its current commitments.
The Bank’s total cash and cash equivalents increased by $2.0 million during the nine month period ended September 30, 2005 compared to a $15.5 million decrease for the same period in 2004. A major reason for the difference was the acquisition of MSB Financial during the nine months ended September 20, 2004 which used $12.0 million in cash. The primary provider of cash for the nine months ended September 30, 2005 was an increase in cash due to collections on loans exceeding new originations of $7.2 million compared to a decrease in cash of $9.8 million for the nine months ended September 30, 2004. FHLB advance repayments net of new borrowings utilized $6.1 million during the nine months ended September 30, 2005. Purchases of available for sale securities net of maturities used $6.6 million for the nine months ended September 30, 2005 whereas the same activity provided $6.9 million for the same period in 2004. Management expects its primary source of funds to be new deposit balances and its primary use of funds to be growth in loan balances.
CONTRACTUAL OBLIGATIONS
The Corporation has certain obligations and commitments to make future payments under contracts. At September 30, 2005, the aggregate contractual obligations and commitments are:
| | | | | | | | | | | | | | | | | | | | |
| | Payments due by period | |
| | | | | | Less than | | | 1-3 | | | 3-5 | | | After | |
| | Total | | | One year | | | Years | | | Years | | | 5 Years | |
| | (in thousands) | |
Certificates of deposit | | $ | 89,432 | | | $ | 54,366 | | | $ | 30,741 | | | $ | 4,199 | | | $ | 126 | |
|
FHLB advances | | | 59,697 | | | | 6,579 | | | | 31,287 | | | | 313 | | | | 21,518 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Total | | $ | 149,129 | | | $ | 60,945 | | | $ | 62,028 | | | $ | 4,512 | | | $ | 21,644 | |
| | | | | | | | | | | | | | | |
Other commitments
| | | | | | | | | | | | | | | | | | | | |
| | Amount of commitment expiration per period | |
| | | | | | Less than | | | 1-3 | | | 3-5 | | | After | |
| | Total | | | One year | | | Years | | | Years | | | 5 Years | |
| | | | | | | | | | (in thousands) | | | | | | | | | |
Commitments to grant loans | | $ | 528 | | | $ | 528 | | | $ | — | | | $ | — | | | $ | — | |
Unfunded commitments under HELOCs | | | 15,784 | | | | 981 | | | | 2,744 | | | | 3,364 | | | | 8,695 | |
Unfunded commitments under Commercial LOCs | | | 711 | | | | 705 | | | | 6 | | | | — | | | | — | |
Letters of credit | | | 113 | | | | 3 | | | | 110 | | | | — | | | | — | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Total | | $ | 17,136 | | | $ | 2,217 | | | $ | 2,860 | | | $ | 3,364 | | | $ | 8,695 | |
| | | | | | | | | | | | | | | |
Commitments to grant loans are governed by the Bank’s credit underwriting standards, as established by the Bank’s Loan Policy. The Bank’s policy is to grant Home Equity Lines of Credits (HELOCs) for periods of up to 15 years.
12
CAPITAL RESOURCES
The Bank is subject to various regulatory capital requirements. As of September 30, 2005, the Bank met the regulatory standards to be classified as “well capitalized.” The Bank’s regulatory capital ratios as of September 30, 2005 were as follows: tangible capital, 9.73%; leverage capital, 9.73%; and total risk-based capital, 15.41%. The regulatory capital requirements to be considered well capitalized are 3.0%, 5.0%, and 10.0%, respectively. Management considers the Bank’s capital to be adequate to support anticipated growth and does not anticipate needing to seek additional capital in the foreseeable future.
ITEM 3. QUANTITATIVE AND QUALITIVE DISCLOSURES ABOUT MARKET RISK
The Corporation’s primary market risk exposure is interest rate risk (“IRR”). Interest rate risk refers to the risk that changes in market interest rates might adversely affect the Corporation’s net interest income or the economic value of its portfolio of assets, liabilities, and off-balance sheet contracts. Interest rate risk is primarily the result of an imbalance between the price sensitivity of the Corporation’s assets and its liabilities (including off-balance sheet contracts). Such imbalances can be caused by differences in the maturity, repricing and coupon characteristics of assets and liabilities, and options, such as loan prepayment options, interest rate caps and floors, and deposit withdrawal options. These imbalances, in combination with movement in interest rates, will alter the pattern of the Corporation’s cash inflows and outflows, effecting the earnings and economic value of the Corporation.
The Corporation’s primary tool for assessing IRR is the Office of Thrift Supervision Net Portfolio Value (“NPV”) Model. The model uses scenario analysis to evaluate the IRR risk exposure of the Bank by estimating the sensitivity of the Bank’s portfolios of assets, liabilities, and off-balance sheet contracts to changes in market interest rates. To measure the sensitivity of the Bank’s NPV to changes in interest rates, the NPV model estimates what would happen to the economic value of each type of asset, liability, and off-balance sheet contract under six different interest rate scenarios. The model estimates the NPV that would result following instantaneous, parallel shifts in the Treasury yield curve of -300, -200, -100, +100, +200, +300 basis points. The OTS utilizes guidelines based on the model to determine the level of IRR for the Bank. The levels, from least risk to most risk, are; minimal, moderate, significant, high and imminent threat. Based on the model, as of December 31, 2004 and June 30, 2005 the Bank’s IRR level was regarded as “minimal”. Data from the model as of September 30, 2005 is not yet available but management does not believe its IRR position has significantly changed since June 30, 2005.
The following table provides information about the Corporation’s financial instruments that are sensitive to changes in interest rates as of December 31, 2004. The Corporation had no derivative instruments, or trading portfolio, as of that date. The expected maturity date values for loans receivable, mortgage-backed securities and investment securities were calculated without adjusting the contractual maturity dates for expectations of repayments. Expected maturity date values for non-maturity, interest bearing deposits were based on the opportunity for repricing.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Principal Amount Maturing In: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Fair |
| | 2005 | | 2006 | | 2007 | | 2008 | | 2009 | | Thereafter | | Total | | Value |
RATE-SENSITIVE ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Overnight deposits | | $ | 6,120 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 6,120 | | | $ | 6,120 | |
Average interest rate | | | 1.85 | % | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Securities | | | 1,535 | | | | 770 | | | | 2,761 | | | | — | | | | 2,968 | | | | 267 | | | | 8,301 | | | | 8,325 | |
Average interest rate | | | 2.06 | % | | | 3.05 | % | | | 3.42 | % | | | | | | | 4.21 | % | | | 4.30 | % | | | | | | | | |
Gross Loans | | | 23,112 | | | | 5,483 | | | | 9,915 | | | | 6,380 | | | | 10,889 | | | | 170,737 | | | | 226,516 | | | | 229,128 | |
Average interest rate | | | 6.00 | % | | | 7.63 | % | | | 7.33 | % | | | 7.02 | % | | | 6.60 | % | | | 6.46 | % | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
RATE-SENSITIVE LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Savings & interest bearing demand deposits | | | 76,134 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 76,134 | | | | 76,134 | |
Average interest rate | | | 0.51 | % | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Certificates of deposit | | | 56,171 | | | | 13,297 | | | | 10,918 | | | | 4,164 | | | | 1,714 | | | | 137 | | | | 86,401 | | | | 87,380 | |
Average interest rate | | | 2.51 | % | | | 3.64 | % | | | 4.45 | % | | | 3.52 | % | | | 3.47 | % | | | 3.24 | % | | | | | | | | |
FHLB advances | | | 9,393 | | | | 8,585 | | | | 6,146 | | | | 20,153 | | | | 160 | | | | 21,518 | | | | 65,955 | | | | 68,155 | |
Average interest rate | | | 5.01 | % | | | 5.22 | % | | | 6.43 | % | | | 5.67 | % | | | 5.64 | % | | | 4.97 | % | | | | | | | | |
13
ITEM 4. CONTROLS AND PROCEDURES
An evaluation of the Corporation’s disclosure controls and procedures (as defined in Rule 13a-15(e) of the Securities Exchange Act of 1934 (the “Exchange Act”)) as of September 30, 2005, was carried out under the supervision and with the participation of the Corporation’s Chief Executive Officer, Chief Financial Officer and several other members of the Corporation’s senior management. The Company’s Chief Executive Officer and Chief Financial Officer concluded that the Corporation’s disclosure controls and procedures as currently in effect are effective in ensuring that the information required to be disclosed by the Corporation in the reports it files or submits under the Exchange Act is (i) accumulated and communicated to the Corporation’s management (including the Chief Executive Officer and Chief Financial Officer) in a timely manner, and (ii) recorded, processed, summarized and reported within time periods specified in the SEC’s rules and forms. There have been no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) of the Exchange Act) that occurred during the quarter ended September 30, 2005, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
The Corporation intends to continually review and evaluate the design and effectiveness of its disclosure controls and procedures and to improve its controls and procedures over time and to correct any deficiencies that it may discover in the future. The goal is to ensure that senior management has timely access to all material financial and non-financial information concerning the Corporation’s business. While the Corporation believes the present design of its disclosure controls and procedures is effective to achieve its goal, future events affecting its business may cause the Corporation to modify its disclosure controls and procedures.
14
OTHER INFORMATION
Item 1. LEGAL PROCEEDINGS
The Corporation and the Bank are from time-to-time involved in legal proceedings arising out of, and incidental to, their business. Management, based on its review with counsel of all actions and proceedings affecting the Corporation and the Bank, has concluded that the aggregate loss, if any, resulting from the disposition of these proceedings should not be material to the Corporation’s financial condition or results of operations.
Item 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
None
Item 3. DEFAULTS UPON SENIOR SECURITIES
Not applicable
Item 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
None
Item 5. OTHER INFORMATION
Not applicable
Item 6. EXHIBITS
See the index to exhibits.
15
SIGNATURES
In accordance with the requirements of the Securities Exchange Act of 1934, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| | | | | | |
| | MONARCH COMMUNITY BANCORP, INC. | | |
| | | | | | |
Date: November 9, 2005 | | By: | | /s/ Donald L. Denney | | |
| | | | | | |
| | | | Donald L. Denney | | |
| | | | President and Chief Executive Officer | | |
| | | | | | |
Date: November 9, 2005 | | And: | | /s/ William C. Kurtz | | |
| | | | | | |
| | | | William C. Kurtz | | |
| | | | Senior Vice President and Treasurer | | |
16
INDEX TO EXHIBITS
| | |
Exhibit No. | | Description of Exhibit |
31.1 | | Rule 13a-14(a) Certification of the Corporation’s President and Chief Executive Officer. |
| | |
31.2 | | Rule 13a-14(a) Certification of the Corporation’s Chief Financial Officer. |
| | |
32 | | Section 1350 Certification. |
17