MICHIGAN (State of Incorporation) |
38-3516922 (I.R.S. Employer Identification No.) |
|
102 E. Front St. Monroe, Michigan (Address of Principal Executive Offices) |
48161 (Zip Code) |
Large accelerated filer o | Accelerated filer þ | Non-accelerated filer o (Do not check if a smaller reporting company) | Smaller reporting company o |
2
3
NAME | AGE | POSITION | ||||
H. Douglas Chaffin
|
53 | President & Chief Executive Officer | ||||
Scott E. McKelvey
|
49 | Executive Vice President, Senior Wealth Management Officer, Monroe Bank & Trust | ||||
James E. Morr
|
62 | Executive Vice President, General Counsel, and Chief Risk Officer, Monroe Bank & Trust; Secretary, MBT Financial Corp. | ||||
Thomas G. Myers
|
52 | Executive Vice President & Chief Lending Manager, Monroe Bank & Trust | ||||
John L. Skibski
|
44 | Executive Vice President & Chief Financial Officer, Monroe Bank & Trust; Treasurer, MBT Financial Corp. |
4
5
6
7
2008 | 2007 | |||||||||||||||
High | Low | High | Low | |||||||||||||
1st quarter |
$ | 9.87 | $ | 7.93 | $ | 15.48 | $ | 12.26 | ||||||||
2nd quarter |
$ | 9.49 | $ | 5.36 | $ | 14.60 | $ | 12.12 | ||||||||
3rd quarter |
$ | 6.00 | $ | 4.27 | $ | 14.04 | $ | 11.15 | ||||||||
4th quarter |
$ | 4.83 | $ | 2.40 | $ | 12.25 | $ | 8.30 |
2008 | 2007 | 2006 | ||||||||||
1st quarter |
$ | 0.18 | $ | 0.18 | $ | 0.17 | ||||||
2nd quarter |
$ | 0.18 | $ | 0.18 | $ | 0.17 | ||||||
3rd quarter |
$ | 0.09 | $ | 0.18 | $ | 0.18 | ||||||
4th quarter |
$ | 0.09 | $ | 0.18 | $ | 0.18 |
8
Period Ending | ||||||||||||||||||||||||
Index | 12/31/03 | 12/31/04 | 12/31/05 | 12/31/06 | 12/31/07 | 12/31/08 | ||||||||||||||||||
MBT Financial Corp. |
100.00 | 145.52 | 105.04 | 103.78 | 63.43 | 24.13 | ||||||||||||||||||
NASDAQ Composite |
100.00 | 108.59 | 110.08 | 120.56 | 132.39 | 78.72 | ||||||||||||||||||
NASDAQ Bank |
100.00 | 110.99 | 106.18 | 117.87 | 91.85 | 69.88 | ||||||||||||||||||
MBTF 2008 Michigan Peer Group* |
100.00 | 114.33 | 98.15 | 104.88 | 57.42 | 24.62 |
9
Dollar amounts are in thousands, | ||||||||||||||||||||
except per share data | 2008 | 2007 | 2006 | 2005 | 2004 | |||||||||||||||
Consolidated Statements of Income |
||||||||||||||||||||
Interest Income |
$ | 84,903 | $ | 93,551 | $ | 95,923 | $ | 89,695 | $ | 79,703 | ||||||||||
Interest Expense |
42,514 | 50,782 | 49,288 | 38,583 | 26,998 | |||||||||||||||
Net Interest Income |
42,389 | 42,769 | 46,635 | 51,112 | 52,705 | |||||||||||||||
Provision for Loan Losses |
18,000 | 11,407 | 16,475 | 6,906 | 2,491 | |||||||||||||||
Net Interest
Income after Provision for Loan Losses |
24,389 | 31,362 | 30,160 | 44,206 | 50,214 | |||||||||||||||
Other Income |
15,985 | 15,634 | 9,542 | 14,449 | 13,776 | |||||||||||||||
Other Expenses |
39,999 | 37,234 | 36,308 | 33,818 | 32,616 | |||||||||||||||
Income before Provision
for Income Taxes |
375 | 9,762 | 3,394 | 24,837 | 31,374 | |||||||||||||||
Provision for
Income Taxes |
(1,317 | ) | 2,049 | (379 | ) | 6,858 | 8,775 | |||||||||||||
Net Income |
$ | 1,692 | $ | 7,713 | $ | 3,773 | $ | 17,979 | $ | 22,599 | ||||||||||
Net Income available to
Common Shareholders |
$ | 1,692 | $ | 7,713 | $ | 3,773 | $ | 17,979 | $ | 22,599 | ||||||||||
Per Common Share |
||||||||||||||||||||
Basic Net Income |
$ | 0.10 | $ | 0.47 | $ | 0.22 | $ | 1.04 | $ | 1.30 | ||||||||||
Diluted Net Income |
0.10 | 0.47 | 0.22 | 1.03 | 1.29 | |||||||||||||||
Cash Dividends Declared |
0.54 | 0.72 | 0.70 | 0.66 | 0.62 | |||||||||||||||
Book Value at Year End |
7.49 | 7.90 | 8.14 | 8.82 | 8.89 | |||||||||||||||
Average Common Shares
Outstanding |
16,134,570 | 16,415,425 | 16,941,432 | 17,334,376 | 17,444,165 | |||||||||||||||
Consolidated Balance Sheets
(Year End) |
||||||||||||||||||||
Total Assets |
$ | 1,562,401 | $ | 1,556,806 | $ | 1,566,819 | $ | 1,638,356 | $ | 1,552,279 | ||||||||||
Total Securities |
466,043 | 438,058 | 439,025 | 533,709 | 505,441 | |||||||||||||||
Loans, Net of Deferred Loan Fees |
941,732 | 1,002,259 | 998,998 | 989,311 | 945,881 | |||||||||||||||
Allowance for Loan Losses |
18,528 | 20,222 | 13,764 | 13,625 | 13,800 | |||||||||||||||
Deposits |
1,136,078 | 1,109,980 | 1,116,057 | 1,184,710 | 1,100,711 | |||||||||||||||
Borrowings |
291,500 | 304,800 | 300,000 | 291,500 | 286,500 | |||||||||||||||
Total Shareholders Equity |
120,977 | 127,447 | 136,062 | 151,619 | 155,346 | |||||||||||||||
Selected Financial Ratios |
||||||||||||||||||||
Return on Average Assets |
0.11 | % | 0.50 | % | 0.24 | % | 1.13 | % | 1.55 | % | ||||||||||
Return on Average Equity |
1.36 | % | 5.77 | % | 2.60 | % | 11.57 | % | 15.18 | % | ||||||||||
Net Interest Margin |
2.96 | % | 2.99 | % | 3.12 | % | 3.42 | % | 3.75 | % | ||||||||||
Dividend Payout Ratio |
514.78 | % | 152.40 | % | 313.16 | % | 63.52 | % | 47.88 | % | ||||||||||
Allowance for Loan Losses
to Period End Loans |
1.97 | % | 2.02 | % | 1.38 | % | 1.38 | % | 1.69 | % | ||||||||||
Allowance for Loan Losses
to Non Performing Loans |
34.45 | % | 59.60 | % | 61.06 | % | 51.49 | % | 34.57 | % | ||||||||||
Non Performing Loans
to Period End Loans |
5.71 | % | 3.39 | % | 2.26 | % | 2.67 | % | 4.22 | % | ||||||||||
Net Charge Offs to Average Loans |
2.00 | % | 0.49 | % | 1.62 | % | 0.71 | % | 0.35 | % | ||||||||||
10
11
12
13
2008 | 2007 | 2006 | ||||||||||
Return on Average Assets |
0.11 | % | 0.50 | % | 0.24 | % | ||||||
Return on Average Equity |
1.36 | % | 5.77 | % | 2.60 | % | ||||||
Dividend Payout Ratio |
514.78 | % | 152.40 | % | 313.16 | % | ||||||
Average Equity to Average Assets |
8.07 | % | 8.68 | % | 9.05 | % |
14
Minimum to be Well | ||||||||||||
December 31, 2008 | December 31, 2007 | Capitalized | ||||||||||
Tier 1 Leverage Ratio |
7.8 | % | 8.4 | % | 5.0 | % | ||||||
Tier 1 Risk based Capital |
11.5 | % | 11.8 | % | 6.0 | % | ||||||
Total Risk Based Capital |
12.7 | % | 13.1 | % | 10.0 | % |
15
Held to Maturity | ||||||||||||||||||||||||
December 31, 2008 | December 31, 2007 | December 31, 2006 | ||||||||||||||||||||||
Estimated | Estimated | Estimated | ||||||||||||||||||||||
Amortized | Market | Amortized | Market | Amortized | Market | |||||||||||||||||||
Cost | Value | Cost | Value | Cost | Value | |||||||||||||||||||
U.S. Government agency and corporation
obligations |
$ | 7 | $ | 7 | $ | 7 | $ | 8 | $ | 10 | $ | 10 | ||||||||||||
Securities issued by states and political
subdivisions in the U.S. |
46,833 | 46,036 | 44,727 | 45,036 | 64,928 | 65,330 | ||||||||||||||||||
Total |
$ | 46,840 | $ | 46,043 | $ | 44,734 | $ | 45,044 | $ | 64,938 | $ | 65,340 | ||||||||||||
Pledged securities |
$ | 6,406 | $ | 6,405 | $ | 6,650 | $ | 6,695 | $ | 4,209 | $ | 4,258 | ||||||||||||
Available for Sale | ||||||||||||||||||||||||
December 31, 2008 | December 31, 2007 | December 31, 2006 | ||||||||||||||||||||||
Estimated | Estimated | Estimated | ||||||||||||||||||||||
Amortized | Market | Amortized | Market | Amortized | Market | |||||||||||||||||||
Cost | Value | Cost | Value | Cost | Value | |||||||||||||||||||
U.S. Government agency and corporation obligations (excluding mortgage-backed
securities) |
$ | 322,767 | $ | 329,671 | $ | 330,505 | $ | 330,178 | $ | 326,808 | $ | 322,934 | ||||||||||||
Securities issued by states and political
subdivisions in the U.S. |
40,999 | 41,114 | 27,046 | 27,134 | 23,226 | 23,129 | ||||||||||||||||||
Trust Preferred CDO Securities |
25,132 | 19,371 | 20,044 | 19,865 | 22,994 | 22,985 | ||||||||||||||||||
Corporate Debt Securities |
15,170 | 13,516 | 1,024 | 1,026 | 2,998 | 3,004 | ||||||||||||||||||
Other domestic securities (debt and equity) |
2,386 | 2,445 | 2,013 | 2,035 | 2,014 | 2,035 | ||||||||||||||||||
Total |
$ | 406,454 | $ | 406,117 | $ | 380,632 | $ | 380,238 | $ | 378,040 | $ | 374,087 | ||||||||||||
Pledged securities |
$ | 251,525 | $ | 257,054 | $ | 345,255 | $ | 344,975 | $ | 325,445 | $ | 321,477 | ||||||||||||
16
Years Ended December 31, | ||||||||||||||||||||||||||||||||||||
2008 | 2007 | 2006 | ||||||||||||||||||||||||||||||||||
Average | Interest | Average | Interest | Average | Interest | |||||||||||||||||||||||||||||||
Daily | Earned | Average | Daily | Earned | Average | Daily | Earned | Average | ||||||||||||||||||||||||||||
(Dollars in Thousands) | Balance | or Paid | Yield | Balance | or Paid | Yield | Balance | or Paid | Yield | |||||||||||||||||||||||||||
Investments |
||||||||||||||||||||||||||||||||||||
Interest Bearing Balances Due From Banks |
$ | 3,368 | $ | 29 | 0.86 | % | $ | 182 | $ | 9 | 4.95 | % | $ | 100 | $ | 5 | 5.00 | % | ||||||||||||||||||
Obligations of US
Government Agencies |
313,283 | 16,073 | 5.13 | % | 315,338 | 16,918 | 5.37 | % | 331,600 | 16,778 | 5.06 | % | ||||||||||||||||||||||||
Obligations of States &
Political Subdivisions1 |
76,862 | 3,390 | 4.41 | % | 77,391 | 3,177 | 4.11 | % | 90,032 | 4,356 | 4.84 | % | ||||||||||||||||||||||||
Other Securities |
48,459 | 2,903 | 5.99 | % | 33,955 | 2,058 | 6.06 | % | 61,656 | 3,763 | 6.10 | % | ||||||||||||||||||||||||
Total Investments |
441,972 | 22,395 | 5.07 | % | 426,866 | 22,162 | 5.19 | % | 483,388 | 24,902 | 5.15 | % | ||||||||||||||||||||||||
Loans |
||||||||||||||||||||||||||||||||||||
Commercial |
670,473 | 41,757 | 6.23 | % | 662,176 | 48,058 | 7.26 | % | 654,945 | 46,987 | 7.17 | % | ||||||||||||||||||||||||
Mortgage |
210,427 | 12,679 | 6.03 | % | 221,594 | 13,405 | 6.05 | % | 228,960 | 13,746 | 6.00 | % | ||||||||||||||||||||||||
Consumer |
102,682 | 8,036 | 7.83 | % | 116,569 | 9,782 | 8.39 | % | 126,074 | 10,217 | 8.10 | % | ||||||||||||||||||||||||
Total Loans2 |
983,582 | 62,472 | 6.35 | % | 1,000,339 | 71,245 | 7.12 | % | 1,009,979 | 70,950 | 7.02 | % | ||||||||||||||||||||||||
Federal Funds Sold |
4,333 | 36 | 0.83 | % | 2,774 | 144 | 5.19 | % | 1,553 | 71 | 4.57 | % | ||||||||||||||||||||||||
Total Interest Earning Assets |
1,429,887 | 84,903 | 5.94 | % | 1,429,979 | 93,551 | 6.54 | % | 1,494,920 | 95,923 | 6.42 | % | ||||||||||||||||||||||||
Cash & Non Interest Bearing Due From Banks |
20,420 | 23,171 | 24,421 | |||||||||||||||||||||||||||||||||
Interest Receivable and Other Assets |
97,412 | 86,853 | 81,629 | |||||||||||||||||||||||||||||||||
Total Assets |
$ | 1,547,719 | $ | 1,540,003 | $ | 1,600,970 | ||||||||||||||||||||||||||||||
Savings Accounts |
$ | 95,546 | $ | 183 | 0.19 | % | $ | 95,646 | $ | 214 | 0.22 | % | $ | 106,065 | $ | 264 | 0.25 | % | ||||||||||||||||||
NOW Accounts |
82,031 | 668 | 0.81 | % | 68,637 | 252 | 0.37 | % | 66,394 | 165 | 0.25 | % | ||||||||||||||||||||||||
Money Market Deposits |
293,797 | 6,115 | 2.08 | % | 286,655 | 9,830 | 3.43 | % | 289,849 | 9,846 | 3.40 | % | ||||||||||||||||||||||||
Certificates of Deposit |
494,962 | 19,870 | 4.01 | % | 498,952 | 22,126 | 4.43 | % | 512,780 | 20,574 | 4.01 | % | ||||||||||||||||||||||||
Federal Funds Purchased |
18,364 | 466 | 2.54 | % | 10,019 | 518 | 5.17 | % | 18,913 | 981 | 5.19 | % | ||||||||||||||||||||||||
Repurchase Agreements |
32,008 | 1,474 | 4.61 | % | 36,959 | 1,644 | 4.45 | % | 37,836 | 1,564 | 4.13 | % | ||||||||||||||||||||||||
FHLB Advances |
258,303 | 13,738 | 5.32 | % | 256,500 | 16,198 | 6.32 | % | 256,500 | 15,894 | 6.20 | % | ||||||||||||||||||||||||
Total Interest Bearing Liabilities |
1,275,011 | 42,514 | 3.33 | % | 1,253,368 | 50,782 | 4.05 | % | 1,288,337 | 49,288 | 3.83 | % | ||||||||||||||||||||||||
Non-interest Bearing Deposits |
136,918 | 141,269 | 154,327 | |||||||||||||||||||||||||||||||||
Other Liabilities |
10,921 | 11,676 | 13,456 | |||||||||||||||||||||||||||||||||
Total Liabilities |
1,422,850 | 1,406,313 | 1,456,120 | |||||||||||||||||||||||||||||||||
Stockholders Equity |
124,869 | 133,690 | 144,850 | |||||||||||||||||||||||||||||||||
Total Liabilities & Stockholders Equity |
$ | 1,547,719 | $ | 1,540,003 | $ | 1,600,970 | ||||||||||||||||||||||||||||||
Net Interest Income |
$ | 42,389 | $ | 42,769 | $ | 46,635 | ||||||||||||||||||||||||||||||
Interest Rate Spread |
2.61 | % | 2.49 | % | 2.59 | % | ||||||||||||||||||||||||||||||
Net Interest Income as a percent of
average earning assets |
2.96 | % | 2.99 | % | 3.12 | % |
1 | Interest income on Obligations of States and Political Subdivisions is not on a taxable equivalent basis. | |
2 | Total Loans excludes Overdraft Loans, which are non-interest earning. These loans are included in Other Assets. Total Loans includes nonaccrual loans. When a loan is placed in nonaccrual status, all accrued and unpaid interest is charged against interest income. Loans on nonaccrual status do not earn any interest. |
17
Years Ended December 31, | ||||||||||||||||||||||||||||||||||||
2008 versus 2007 | 2007 versus 2006 | 2006 versus 2005 | ||||||||||||||||||||||||||||||||||
Changes due to | Changes due to | Changes due to | ||||||||||||||||||||||||||||||||||
increased (decreased) | increased (decreased) | increased (decreased) | ||||||||||||||||||||||||||||||||||
(Dollars in Thousands) | Rate | Volume | Net | Rate | Volume | Net | Rate | Volume | Net | |||||||||||||||||||||||||||
Interest Income | ||||||||||||||||||||||||||||||||||||
Investments |
||||||||||||||||||||||||||||||||||||
Interest Bearing Balances Due From Banks |
$ | (141 | ) | $ | 161 | $ | 20 | $ | | $ | 4 | $ | 4 | $ | 1 | $ | | $ | 1 | |||||||||||||||||
Obligations of US Government Agencies |
(735 | ) | (110 | ) | (845 | ) | 963 | (823 | ) | 140 | 1,443 | (543 | ) | 900 | ||||||||||||||||||||||
Obligations of States &
Political Subdivisions |
235 | (22 | ) | 213 | (567 | ) | (612 | ) | (1,179 | ) | 53 | (733 | ) | (680 | ) | |||||||||||||||||||||
Other Securities |
(34 | ) | 879 | 845 | (24 | ) | (1,681 | ) | (1,705 | ) | 511 | (730 | ) | (219 | ) | |||||||||||||||||||||
Total Investments |
(675 | ) | 908 | 233 | 372 | (3,112 | ) | (2,740 | ) | 2,008 | (2,006 | ) | 2 | |||||||||||||||||||||||
Loans |
||||||||||||||||||||||||||||||||||||
Commercial |
(6,928 | ) | 602 | (6,326 | ) | 618 | 478 | 1,096 | 2,748 | 2,268 | 5,016 | |||||||||||||||||||||||||
Mortgage |
(27 | ) | (674 | ) | (701 | ) | 76 | (442 | ) | (366 | ) | (128 | ) | 928 | 800 | |||||||||||||||||||||
Consumer |
(580 | ) | (1,166 | ) | (1,746 | ) | 335 | (770 | ) | (435 | ) | 630 | (74 | ) | 556 | |||||||||||||||||||||
Total Loans |
(7,535 | ) | (1,238 | ) | (8,773 | ) | 1,029 | (734 | ) | 295 | 3,250 | 3,122 | 6,372 | |||||||||||||||||||||||
Federal Funds Sold |
(189 | ) | 81 | (108 | ) | 19 | 54 | 73 | 27 | (173 | ) | (146 | ) | |||||||||||||||||||||||
Total Interest Income |
(8,399 | ) | (249 | ) | (8,648 | ) | 1,420 | (3,792 | ) | (2,372 | ) | 5,285 | 943 | 6,228 |
Interest Expense | ||||||||||||||||||||||||||||||||||||
Savings Accounts |
(30 | ) | 0 | (30 | ) | (25 | ) | (26 | ) | (51 | ) | 0 | (33 | ) | (33 | ) | ||||||||||||||||||||
NOW Accounts |
366 | 49 | 415 | 81 | 6 | 87 | (3 | ) | (1 | ) | (4 | ) | ||||||||||||||||||||||||
Money Market Deposits |
(3,960 | ) | 245 | (3,715 | ) | 93 | (109 | ) | (16 | ) | 4,365 | (80 | ) | 4,285 | ||||||||||||||||||||||
Certificates of Deposit |
(2,080 | ) | (177 | ) | (2,257 | ) | 2,107 | (555 | ) | 1,552 | 2,392 | 631 | 3,023 | |||||||||||||||||||||||
Federal Funds Purchased |
(483 | ) | 431 | (52 | ) | (2 | ) | (461 | ) | (463 | ) | 350 | 344 | 694 | ||||||||||||||||||||||
Repurchase agreements |
50 | (220 | ) | (170 | ) | 117 | (36 | ) | 81 | 322 | 186 | 508 | ||||||||||||||||||||||||
FHLB Advances |
(2,573 | ) | 114 | (2,459 | ) | 304 | 0 | 304 | 2,232 | 0 | 2,232 | |||||||||||||||||||||||||
Total Interest Expense |
(8,710 | ) | 442 | (8,268 | ) | 2,675 | (1,181 | ) | 1,494 | 9,658 | 1,047 | 10,705 | ||||||||||||||||||||||||
Net Interest Income |
$ | 311 | $ | (691 | ) | $ | (380 | ) | $ | (1,255 | ) | $ | (2,611 | ) | $ | (3,866 | ) | $ | (4,373 | ) | $ | (104 | ) | $ | (4,477 | ) | ||||||||||
18
Maturing | ||||||||||||||||||||||||||||||||||||||||
Within 1 year | 1 - 5 years | 5 - 10 Years | Over 10 Years | Total | ||||||||||||||||||||||||||||||||||||
Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | |||||||||||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
Obligations of US
Government Agencies |
$ | 39,156 | 2.65 | % | $ | 25,527 | 4.34 | % | $ | 60,015 | 5.15 | % | $ | 204,980 | 5.27 | % | $ | 329,678 | 4.86 | % | ||||||||||||||||||||
Obligations of States & Political
Subdivisions |
18,338 | 3.93 | % | 30,768 | 4.40 | % | 20,831 | 4.14 | % | 18,010 | 4.16 | % | 87,947 | 4.19 | % | |||||||||||||||||||||||||
Trust Preferred CDO Securities |
| 0.00 | % | | 0.00 | % | | 0.00 | % | 19,371 | 6.04 | % | 19,371 | 6.04 | % | |||||||||||||||||||||||||
Corporate Debt Securities |
1,001 | 7.58 | % | 2,869 | 7.56 | % | 7,734 | 5.66 | % | 1,912 | 7.50 | % | 13,516 | 6.47 | % | |||||||||||||||||||||||||
Other Securities |
| 0.00 | % | | 0.00 | % | | 0.00 | % | 2,445 | 3.99 | % | 2,445 | 3.99 | % | |||||||||||||||||||||||||
Total |
$ | 58,495 | 3.14 | % | $ | 59,164 | 4.53 | % | $ | 88,580 | 4.96 | % | $ | 246,718 | 5.25 | % | $ | 452,957 | 4.83 | % | ||||||||||||||||||||
Assets/Liabilities at December 31, 2008, Maturing or Repricing in: | ||||||||||||||||||||||||
0 - 6 | 6 - 12 | 1 - 2 | 2 - 5 | Over 5 | Total | |||||||||||||||||||
(Dollars in Thousands) | Months | Months | Years | Years | Years | Amount | ||||||||||||||||||
Interest Earning Assets |
||||||||||||||||||||||||
US Treas Secs & Obligations of
US Govt Agencies |
$ | 111,586 | $ | 30,066 | $ | 21,132 | $ | 48,177 | $ | 112,282 | $ | 323,243 | ||||||||||||
Obligations of States & Political
Subdivisions |
12,815 | 20,098 | 6,289 | 22,345 | 25,126 | 86,673 | ||||||||||||||||||
Other Securities |
22,250 | | 3,000 | 4,926 | 11,900 | 42,076 | ||||||||||||||||||
Commercial Loans |
193,830 | 38,876 | 85,605 | 268,100 | 6,537 | 592,948 | ||||||||||||||||||
Mortgage Loans |
25,950 | 36,335 | 34,682 | 63,441 | 38,771 | 199,179 | ||||||||||||||||||
Consumer Loans |
33,663 | 6,197 | 12,588 | 34,880 | 8,136 | 95,464 | ||||||||||||||||||
Intereset Bearing DFB |
26,323 | | | | | 26,323 | ||||||||||||||||||
Total Interest Earning Assets |
$ | 426,417 | $ | 131,572 | $ | 163,296 | $ | 441,869 | $ | 202,752 | $ | 1,365,906 | ||||||||||||
Interest Bearing Liabilities |
||||||||||||||||||||||||
Savings Deposits |
$ | 290,524 | $ | | $ | | $ | | $ | | $ | 290,524 | ||||||||||||
Other Time Deposits |
195,599 | 97,220 | 57,933 | 129,201 | 3,947 | 483,900 | ||||||||||||||||||
FHLB Advances |
123,000 | 20,000 | 115,000 | 3,500 | | 261,500 | ||||||||||||||||||
Repurchase Agreements |
| | | 15,000 | 15,000 | 30,000 | ||||||||||||||||||
Total Interest Bearing Liabilities |
$ | 609,123 | $ | 117,220 | $ | 172,933 | $ | 147,701 | $ | 18,947 | $ | 1,065,924 | ||||||||||||
Gap |
$ | (182,706 | ) | $ | 14,352 | $ | (9,637 | ) | $ | 294,168 | $ | 183,805 | $ | 299,982 | ||||||||||
Cumulative Gap |
$ | (182,706 | ) | $ | (168,354 | ) | $ | (177,991 | ) | $ | 116,177 | $ | 299,982 | $ | 299,982 | |||||||||
Sensitivity Ratio |
0.70 | 1.12 | 0.94 | 2.99 | 10.70 | 1.28 | ||||||||||||||||||
Cumulative Sensitivity Ratio |
0.70 | 0.77 | 0.80 | 1.11 | 1.28 | 1.28 |
19
Assets/Liabilities at December 31, 2008, Maturing or Repricing in: | ||||||||||||||||||||||||
0-6 | 6-12 | 1-2 | 2-5 | Over 5 | ||||||||||||||||||||
Months | Months | Years | Years | Years | Total | |||||||||||||||||||
Total Interest Earning Assets |
$ | 426,417 | $ | 131,572 | $ | 163,296 | $ | 441,869 | $ | 202,752 | $ | 1,365,906 | ||||||||||||
Total Interest Bearing Liabilities |
$ | 786,402 | $ | 117,220 | $ | 172,933 | $ | 147,701 | $ | 18,947 | $ | 1,243,203 | ||||||||||||
Gap |
$ | (359,985 | ) | $ | 14,352 | $ | (9,637 | ) | $ | 294,168 | $ | 183,805 | $ | 122,703 | ||||||||||
Cumulative Gap |
$ | (359,985 | ) | $ | (345,633 | ) | $ | (355,270 | ) | $ | (61,102 | ) | $ | 122,703 | $ | 122,703 | ||||||||
Sensitivity Ratio |
0.54 | 1.12 | 0.94 | 2.99 | 10.70 | 1.10 | ||||||||||||||||||
Cumulative Sensitivity Ratio |
0.54 | 0.62 | 0.67 | 0.95 | 1.10 | 1.10 |
Years Ended December 31, | ||||||||||||
(Dollars in Thousands) | 2008 | 2007 | 2006 | |||||||||
Maturing Within |
||||||||||||
3 Months |
$ | 50,991 | $ | 62,901 | $ | 80,897 | ||||||
3 - 6 Months |
18,888 | 35,370 | 25,343 | |||||||||
6 - 12 Months |
24,775 | 18,218 | 23,107 | |||||||||
Over 12 Months |
38,595 | 38,830 | 27,393 | |||||||||
Total |
$ | 133,249 | $ | 155,319 | $ | 156,740 | ||||||
20
Book Value at December 31, | ||||||||||||||||||||
2008 (a) | 2007 (a) | 2006 (a) | 2005 (a) | 2004 (a) | ||||||||||||||||
Loans secured by real estate: |
||||||||||||||||||||
Construction and land development |
$ | 98,104 | $ | 149,271 | $ | 160,566 | $ | 150,179 | $ | 155,703 | ||||||||||
Secured by farmland (including farm residential
and other improvements) |
10,459 | 9,792 | 10,057 | 9,891 | 8,499 | |||||||||||||||
Secured by 1-4 family residential properties |
304,834 | 317,327 | 331,775 | 309,061 | 301,620 | |||||||||||||||
Secured by multifamily (5 or more) residential properties |
25,002 | 11,953 | 10,124 | 6,718 | 6,429 | |||||||||||||||
Secured by nonfarm nonresidential properties |
352,934 | 357,622 | 328,145 | 337,408 | 301,802 | |||||||||||||||
Loans to finance agricultural production and other loans to farmers |
9,763 | 5,981 | 3,738 | 3,519 | 2,333 | |||||||||||||||
Commercial and industrial loans to U.S. addresses (domicile) |
109,337 | 107,156 | 97,512 | 99,220 | 87,068 | |||||||||||||||
Loans to individuals for household, family, and other
personal expenditures (includes purchased paper): |
||||||||||||||||||||
Credit cards and related plans |
403 | 374 | 377 | 393 | 390 | |||||||||||||||
Other |
29,728 | 40,620 | 55,510 | 70,853 | 80,761 | |||||||||||||||
Nonrated industrial development obligations (other than
securities) of states and political subdivisions in the U.S. |
| | | | | |||||||||||||||
Other loans: |
||||||||||||||||||||
Loans for purchasing or carrying securities (secured and unsecured) |
| 25 | | 73 | 38 | |||||||||||||||
All other loans |
384 | 707 | 473 | 1,562 | 1,259 | |||||||||||||||
Total loans and leases, net of unearned income |
$ | 940,948 | $ | 1,000,828 | $ | 998,277 | $ | 988,877 | $ | 945,902 | ||||||||||
Nonaccrual loans |
$ | 47,872 | $ | 30,459 | $ | 19,152 | $ | 16,212 | $ | 29,896 | ||||||||||
Loans 90 days or more past due and accruing |
$ | 93 | $ | 102 | $ | 69 | $ | 101 | $ | 230 | ||||||||||
Troubled debt restructurings |
$ | 5,811 | $ | 3,367 | $ | 888 | $ | 1,813 | $ | 3,715 |
(a) | Loan categories are presented net of deferred loan fees. The presentation in Note 4 to the consolidated financial statements differs from this schedules presentation by presenting the loan categories, gross, before deferred loan fees have been subtracted. |
Years Ended December 31, | ||||||||||||||||||||
(Dollars in Thousands) | 2008 | 2007 | 2006 | 2005 | 2004 | |||||||||||||||
Balance Beginning of Period |
$ | 20,222 | $ | 13,764 | $ | 13,625 | $ | 13,800 | $ | 14,500 | ||||||||||
Loans Charged Off (Domestic) |
||||||||||||||||||||
Commercial, Financial, and Agricultural |
7,591 | 1,052 | 1,600 | 313 | 2,045 | |||||||||||||||
Secured by Real Estate |
12,036 | 4,284 | 14,910 | 6,800 | 468 | |||||||||||||||
Loans to Individuals |
1,021 | 1,050 | 1,867 | 2,227 | 1,935 | |||||||||||||||
Recoveries (Domestic) |
||||||||||||||||||||
Commercial, Financial, and Agricultural |
201 | 730 | 815 | 1,358 | 335 | |||||||||||||||
Secured by Real Estate |
250 | 48 | 421 | 211 | 57 | |||||||||||||||
Loans to Individuals |
503 | 659 | 805 | 965 | 865 | |||||||||||||||
Net Loans Charged Off |
19,694 | 4,949 | 16,336 | 6,806 | 3,191 | |||||||||||||||
Transfer to establish reserve for unfunded loan commitments |
| | | 275 | | |||||||||||||||
Provision Charged to Operations |
18,000 | 11,407 | 16,475 | 6,906 | 2,491 | |||||||||||||||
Balance End of Period |
$ | 18,528 | $ | 20,222 | $ | 13,764 | $ | 13,625 | $ | 13,800 | ||||||||||
Ratio of Net Loans Charged Off to
Average Total Loans Outstanding |
2.00 | % | 0.49 | % | 1.62 | % | 0.69 | % | 0.34 | % | ||||||||||
21
Years Ended December 31, | ||||||||||||||||||||||||||||||||||||||||
2008 | 2007 | 2006 | 2005 | 2004 | ||||||||||||||||||||||||||||||||||||
$ | % of loans | $ | % of loans | $ | % of loans | $ | % of loans | $ | % of loans | |||||||||||||||||||||||||||||||
(Dollars in Thousands) | Amount | to total loans | Amount | to total loans | Amount | to total loans | Amount | to total loans | Amount | to total loans | ||||||||||||||||||||||||||||||
Balance at end of period applicable to: |
||||||||||||||||||||||||||||||||||||||||
Domestic |
||||||||||||||||||||||||||||||||||||||||
Commercial, Financial,
and Agricultural |
$ | 3,586 | 13.8 | % | $ | 2,436 | 12.3 | % | $ | 1,524 | 11.1 | % | $ | 2,209 | 11.4 | % | $ | 1,421 | 10.3 | % | ||||||||||||||||||||
Real Estate Construction |
2,915 | 10.4 | % | 3,610 | 14.9 | % | 2,181 | 16.1 | % | 1,959 | 15.2 | % | 2,277 | 16.5 | % | |||||||||||||||||||||||||
Real Estate Mortgage |
11,673 | 72.6 | % | 13,618 | 68.7 | % | 9,056 | 67.1 | % | 8,504 | 66.0 | % | 8,901 | 64.5 | % | |||||||||||||||||||||||||
Loans to Individuals |
354 | 3.2 | % | 558 | 4.1 | % | 1,003 | 5.7 | % | 953 | 7.4 | % | 1,201 | 8.7 | % | |||||||||||||||||||||||||
Foreign |
| 0.0 | % | | 0.0 | % | | 0.0 | % | | 0.0 | % | | 0.0 | % | |||||||||||||||||||||||||
Total |
$ | 18,528 | 100.0 | % | $ | 20,222 | 100.0 | % | $ | 13,764 | 100.0 | % | $ | 13,625 | 100.0 | % | $ | 13,800 | 100.0 | % | ||||||||||||||||||||
Payment Due by Period | ||||||||||||||||||||
Less than | 1 - 3 | 3 - 5 | Over 5 | |||||||||||||||||
(Dollars in Thousands) | Total | 1 year | Years | Years | Years | |||||||||||||||
Long Term Debt Obligations |
$ | 291,500 | $ | 33,000 | $ | 131,500 | $ | 100,000 | $ | 27,000 | ||||||||||
Operating Lease Obligations |
1,274 | 365 | 641 | 243 | 25 | |||||||||||||||
Salary Continuation Obligation |
580 | 58 | 116 | 116 | 290 | |||||||||||||||
Total Contractual Obligations |
$ | 293,354 | $ | 33,423 | $ | 132,257 | $ | 100,359 | $ | 27,315 | ||||||||||
22
Base | Rates | Rates | Rates | Rates | Rates | Rates | ||||||||||||||||||||||
(Dollars in Thousands) | Projection | Up 1% | Up 2% | Up 3% | Down 1% | Down 2% | Down 3% | |||||||||||||||||||||
Year-End 2008 12 Month Projection |
||||||||||||||||||||||||||||
Interest Income |
$ | 72,293 | $ | 74,504 | $ | 76,370 | $ | 78,165 | $ | 69,766 | $ | 67,637 | $ | 65,852 | ||||||||||||||
Interest Expense |
33,558 | 34,686 | 35,815 | 36,937 | 32,647 | 32,053 | 31,831 | |||||||||||||||||||||
Net Interest Income |
$ | 38,735 | $ | 39,818 | $ | 40,555 | $ | 41,228 | $ | 37,119 | $ | 35,584 | $ | 34,021 | ||||||||||||||
Percent Change From Base Projection |
2.8 | % | 4.7 | % | 6.4 | % | -4.2 | % | -8.1 | % | -12.2 | % | ||||||||||||||||
ALCO Policy Limit (+/-) |
5.0 | % | 7.5 | % | 10.0 | % | 5.0 | % | 7.5 | % | 10.0 | % |
Base | Rates | Rates | ||||||||||
(Dollars in Thousands) | Projection | Up 1% | Down 1% | |||||||||
Year-End 2007 12 Month Projection |
||||||||||||
Interest Income |
$ | 92,090 | $ | 94,629 | $ | 89,936 | ||||||
Interest Expense |
48,951 | 52,081 | 46,728 | |||||||||
Net Interest Income |
$ | 43,139 | $ | 42,548 | $ | 43,208 | ||||||
Percent Change From Base Projection |
-1.4 | % | 0.2 | % | ||||||||
ALCO Policy Limit (+/-) |
5.0 | % | 5.0 | % |
23
Fair Value at December 31, 2008 | ||||||||||||||||||||||||||||
Rates | ||||||||||||||||||||||||||||
(Dollars in Thousands) | Base | Up 1% | Up 2% | Up 3% | Down 1% | Down 2% | Down 3% | |||||||||||||||||||||
Assets |
$ | 1,648,577 | $ | 1,622,272 | $ | 1,583,495 | $ | 1,542,477 | $ | 1,665,144 | $ | 1,682,319 | $ | 1,686,270 | ||||||||||||||
Liabilities |
1,462,001 | 1,433,144 | 1,405,320 | 1,378,475 | 1,490,965 | 1,509,692 | 1,510,395 | |||||||||||||||||||||
Stockholders Equity |
$ | 186,576 | $ | 189,128 | $ | 178,175 | $ | 164,002 | $ | 174,179 | $ | 172,627 | $ | 175,875 | ||||||||||||||
Change in Equity |
1.4 | % | -4.5 | % | -12.1 | % | -6.6 | % | -7.5 | % | -5.7 | % | ||||||||||||||||
ALCO Policy Limit (+/-) |
10.0 | % | 20.0 | % | 30.0 | % | 10.0 | % | 20.0 | % | 30.0 | % |
Fair Value at December 31, 2007 | ||||||||||||||||||||
Rates | ||||||||||||||||||||
(Dollars in Thousands) | Base | Up 1% | Up 2% | Down 1% | Down 2% | |||||||||||||||
Assets |
$ | 1,553,141 | $ | 1,528,002 | $ | 1,499,515 | $ | 1,572,120 | $ | 1,588,140 | ||||||||||
Liabilities |
1,398,240 | 1,380,076 | 1,362,338 | 1,416,845 | 1,435,904 | |||||||||||||||
Stockholders Equity |
$ | 154,901 | $ | 147,926 | $ | 137,177 | $ | 155,275 | $ | 152,236 | ||||||||||
Change in Equity |
-20.7 | % | -26.5 | % | -16.8 | % | -18.4 | % | ||||||||||||
ALCO Policy Limit (+/-) |
10.0 | % | 20.0 | % | 10.0 | % | 20.0 | % |
24
25
26
December 31, | ||||||||
Dollars in thousands | 2008 | 2007 | ||||||
Assets |
||||||||
Cash and Cash Equivalents (Note 2) |
||||||||
Cash and due from banks |
||||||||
Non-interest bearing |
$ | 24,463 | $ | 24,513 | ||||
Interest bearing |
26,323 | 600 | ||||||
Total cash and cash equivalents |
50,786 | 25,113 | ||||||
Securities Held to Maturity (Note 3) |
46,840 | 44,734 | ||||||
Securities Available for Sale (Note 3) |
406,117 | 380,238 | ||||||
Federal Home Loan Bank stock at cost |
13,086 | 13,086 | ||||||
Loans held for sale |
784 | 1,431 | ||||||
Loans Net (Notes 4 and 5) |
922,420 | 980,606 | ||||||
Accrued interest receivable and other assets (Note 12) |
43,973 | 36,370 | ||||||
Bank Owned Life Insurance (Note 9) |
45,488 | 42,509 | ||||||
Premises and Equipment Net (Note 6) |
32,907 | 32,719 | ||||||
Total assets |
$ | 1,562,401 | $ | 1,556,806 | ||||
Liabilities |
||||||||
Deposits: |
||||||||
Non-interest bearing |
$ | 144,585 | $ | 141,115 | ||||
Interest-bearing (Note 7) |
991,493 | 968,865 | ||||||
Total deposits |
1,136,078 | 1,109,980 | ||||||
Federal Home Loan Bank advances (Note 8) |
261,500 | 256,500 | ||||||
Federal funds purchased |
| 13,300 | ||||||
Securities sold under repurchase agreements (Note 8) |
30,000 | 35,000 | ||||||
Interest payable and other liabilities (Note 9) |
13,846 | 14,579 | ||||||
Total liabilities |
1,441,424 | 1,429,359 | ||||||
Stockholders Equity (Notes 10, 13 and 15) |
||||||||
Common stock (no par value; 30,000,000 shares authorized,
16,148,482 and 16,124,997 shares issued and outstanding) |
321 | | ||||||
Retained Earnings |
122,896 | 129,917 | ||||||
Accumulated other comprehensive loss |
(2,240 | ) | (2,470 | ) | ||||
Total stockholders equity |
120,977 | 127,447 | ||||||
Total liabilities and stockholders equity |
$ | 1,562,401 | $ | 1,556,806 | ||||
27
Years Ended December 31, | ||||||||||||
Dollars in thousands | 2008 | 2007 | 2006 | |||||||||
Interest Income |
||||||||||||
Interest and fees on loans |
$ | 62,472 | $ | 71,245 | $ | 70,950 | ||||||
Interest on investment securities- |
||||||||||||
Tax-exempt |
3,390 | 3,177 | 4,356 | |||||||||
Taxable |
18,976 | 18,976 | 20,541 | |||||||||
Interest on balances due from banks |
29 | 9 | 5 | |||||||||
Interest on federal funds sold |
36 | 144 | 71 | |||||||||
Total interest income |
84,903 | 93,551 | 95,923 | |||||||||
Interest Expense |
||||||||||||
Interest on deposits |
26,835 | 32,422 | 30,849 | |||||||||
Interest on borrowed funds |
15,679 | 18,360 | 18,439 | |||||||||
Total interest expense |
42,514 | 50,782 | 49,288 | |||||||||
Net Interest Income |
42,389 | 42,769 | 46,635 | |||||||||
Provision For Loan Losses (Note 5) |
18,000 | 11,407 | 16,475 | |||||||||
Net Interest Income After
Provision For Loan Losses |
24,389 | 31,362 | 30,160 | |||||||||
Other Income |
||||||||||||
Wealth management income |
4,329 | 4,577 | 4,268 | |||||||||
Service charges and other fees |
6,371 | 6,301 | 6,210 | |||||||||
Net gain (loss) on sales of securities |
422 | (80) | (5,057 | ) | ||||||||
Origination fees on mortgage loans sold |
426 | 690 | 560 | |||||||||
Bank owned life insurance income |
1,390 | 1,294 | 1,142 | |||||||||
Other |
3,047 | 2,852 | 2,419 | |||||||||
Total other income |
15,985 | 15,634 | 9,542 | |||||||||
Other Expenses |
||||||||||||
Salaries and employee benefits (Notes 9 and 15) |
20,614 | 21,367 | 19,572 | |||||||||
Occupancy expense (Note 6) |
3,591 | 3,466 | 3,113 | |||||||||
Equipment expense |
3,290 | 3,261 | 3,096 | |||||||||
Marketing expense |
1,253 | 1,455 | 1,623 | |||||||||
Professional fees |
1,635 | 1,508 | 1,835 | |||||||||
Net loss on other real estate owned |
2,737 | 822 | 1,755 | |||||||||
Other |
6,879 | 5,355 | 5,314 | |||||||||
Total other expenses |
39,999 | 37,234 | 36,308 | |||||||||
Income Before Provision For Income Taxes |
375 | 9,762 | 3,394 | |||||||||
Provision For (Benefit From) Income Taxes (Note 12) |
(1,317) | 2,049 | (379 | ) | ||||||||
Net Income |
$ | 1,692 | $ | 7,713 | $ | 3,773 | ||||||
Basic Earnings Per Common Share (Note 14) |
$ | 0.10 | $ | 0.47 | $ | 0.22 | ||||||
Diluted Earnings Per Common Share (Note 14) |
$ | 0.10 | $ | 0.47 | $ | 0.22 | ||||||
28
Accumulated | ||||||||||||||||
Other | ||||||||||||||||
Common | Retained | Comprehensive | ||||||||||||||
Dollars in thousands | Stock | Earnings | Income (Loss) | Total | ||||||||||||
Balance January 1, 2006 |
$ | 14,417 | $ | 142,205 | $ | (5,003 | ) | $ | 151,619 | |||||||
Repurchase of Common Stock (499,974 shares)
(Note 10) |
(8,141 | ) | | | (8,141 | ) | ||||||||||
Issuance of Common Stock (16,818 shares) |
||||||||||||||||
Stock options exercised (5,999 shares) |
81 | | | 81 | ||||||||||||
Other stock issued (10,819 shares) |
177 | | | 177 | ||||||||||||
Tax benefit from exercise of options |
5 | | | 5 | ||||||||||||
Equity Compensation |
440 | 440 | ||||||||||||||
Dividends declared ($0.70 per share) |
| (11,816 | ) | | (11,816 | ) | ||||||||||
Comprehensive income: |
||||||||||||||||
Net income |
| 3,773 | | 3,773 | ||||||||||||
Change in net unrealized loss on securities
available for sale Net of tax effect of $459 |
| | (853 | ) | (853 | ) | ||||||||||
Reclassification adjustment for gains included
in net income Net of tax effect of $(1,770) |
| | 3,287 | 3,287 | ||||||||||||
Total Comprehensive Income |
6,207 | |||||||||||||||
Adjustment to initially apply FAS 158, Net of tax effect of $1,353 |
(2,510 | ) | (2,510 | ) | ||||||||||||
Balance December 31, 2006 |
$ | 6,979 | $ | 134,162 | $ | (5,079 | ) | $ | 136,062 | |||||||
Repurchase of Common Stock (599,362 shares)
(Note 10) |
(7,506 | ) | (203 | ) | | (7,709 | ) | |||||||||
Issuance of Common Stock (10,399 shares) |
127 | | | 127 | ||||||||||||
Equity Compensation |
400 | | | 400 | ||||||||||||
Dividends declared ($0.72 per share) |
| (11,755 | ) | | (11,755 | ) | ||||||||||
Comprehensive income: |
||||||||||||||||
Net income |
| 7,713 | | 7,713 | ||||||||||||
Change in net unrealized loss on securities
available for sale Net of tax effect of $(1,217) |
| | 2,260 | 2,260 | ||||||||||||
Reclassification adjustment for losses included
in net income Net of tax effect of $(28) |
| | 52 | 52 | ||||||||||||
Change in postretirement liability Net of tax
effect of $(160) |
| | 297 | 297 | ||||||||||||
Total Comprehensive Income |
10,322 | |||||||||||||||
Balance December 31, 2007 |
$ | | $ | 129,917 | $ | (2,470 | ) | $ | 127,447 | |||||||
Issuance of Common Stock (23,485 shares) |
131 | | | 131 | ||||||||||||
Equity compensation |
190 | | | 190 | ||||||||||||
Dividends declared ($0.54 per share) |
| (8,713 | ) | | (8,713 | ) | ||||||||||
Comprehensive income: |
||||||||||||||||
Net income |
| 1,692 | | 1,692 | ||||||||||||
Change in net unrealized loss on securities
available for sale Net of tax effect of $(168) |
| | 312 | 312 | ||||||||||||
Reclassification adjustment for losses included
in net income Net of tax effect of $148 |
| | (274 | ) | (274 | ) | ||||||||||
Change in postretirement liability Net of tax
effect of $(103) |
| | 192 | 192 | ||||||||||||
Total Comprehensive Income |
1,922 | |||||||||||||||
Balance December 31, 2008 |
$ | 321 | $ | 122,896 | $ | (2,240 | ) | $ | 120,977 | |||||||
29
Years Ended December 31, | ||||||||||||
Dollars in thousands | 2008 | 2007 | 2006 | |||||||||
Cash Flows from Operating Activities |
||||||||||||
Net Income |
$ | 1,692 | $ | 7,713 | $ | 3,773 | ||||||
Adjustments to reconcile net income to net cash from operating activities |
||||||||||||
Provision for loan losses |
18,000 | 11,407 | 16,475 | |||||||||
Depreciation |
2,586 | 2,686 | 2,353 | |||||||||
(Increase) decrease in net deferred federal income tax asset |
(1,394 | ) | (1,836 | ) | (1,059 | ) | ||||||
Net accretion of investment premium and discount |
(94 | ) | (418 | ) | (84 | ) | ||||||
Writedowns on other real estate owned |
2,545 | 643 | 265 | |||||||||
Net increase (decrease) in interest payable and other liabilities |
(439 | ) | 336 | 316 | ||||||||
Net (increase) decrease in interest receivable and other assets |
(11,742 | ) | (11,507 | ) | (5,828 | ) | ||||||
Equity based compensation expense |
190 | 400 | 440 | |||||||||
Net (gain) loss on sales of securities |
(422 | ) | 80 | 5,057 | ||||||||
Increase in cash surrender value of life insurance |
(1,390 | ) | (1,294 | ) | (1,142 | ) | ||||||
Net cash provided by operating activities |
$ | 9,532 | $ | 8,210 | $ | 20,566 | ||||||
Cash Flows from Investing Activities |
||||||||||||
Proceeds from maturities and redemptions of investment securities held to maturity |
$ | 12,613 | $ | 25,790 | $ | 24,058 | ||||||
Proceeds from maturities and redemptions of investment securities available for sale |
207,676 | 64,635 | 17,887 | |||||||||
Proceeds from sales of investment securities available for sale |
65,762 | 77,691 | 144,718 | |||||||||
Net (increase) decrease in loans |
40,833 | (8,210 | ) | (26,023 | ) | |||||||
Proceeds from sales of other real estate owned |
4,133 | 2,988 | 8,283 | |||||||||
Proceeds from sales of other assets |
187 | 94 | 83 | |||||||||
Purchase of investment securities held to maturity |
(14,715 | ) | (5,607 | ) | (12,524 | ) | ||||||
Purchase of bank owned life insurance |
(1,589 | ) | (1,584 | ) | (2,238 | ) | ||||||
Purchase of investment securities available for sale |
(298,747 | ) | (144,561 | ) | (93,769 | ) | ||||||
Purchase of bank premises and equipment |
(2,779 | ) | (1,516 | ) | (10,701 | ) | ||||||
Net cash provided by investing activities |
$ | 13,374 | $ | 9,720 | $ | 49,774 | ||||||
Cash Flows from Financing Activities |
||||||||||||
Net increase (decrease) in deposits |
$ | 26,098 | $ | (6,077 | ) | $ | (68,653 | ) | ||||
Net increase (decrease) in short term borrowings |
(13,300 | ) | 9,800 | 3,500 | ||||||||
Net increase in Federal Home Loan Bank borrowings |
5,000 | | | |||||||||
Net increase (decrease) in securities sold under repurchase agreements |
(5,000 | ) | (5,000 | ) | 5,000 | |||||||
Issuance of common stock |
131 | 127 | 258 | |||||||||
Repurchase of common stock |
| (7,709 | ) | (8,141 | ) | |||||||
Dividends paid |
(10,162 | ) | (11,861 | ) | (11,731 | ) | ||||||
Net cash provided by (used for) financing activities |
$ | 2,767 | $ | (20,720 | ) | $ | (79,767 | ) | ||||
Net Increase (Decrease) in Cash and Cash Equivalents |
$ | 25,673 | $ | (2,790 | ) | $ | (9,427 | ) | ||||
Cash and Cash Equivalents at Beginning of Year (Note 1) |
25,113 | 27,903 | 37,330 | |||||||||
Cash and Cash Equivalents at End of Year (Note 1) |
$ | 50,786 | $ | 25,113 | $ | 27,903 | ||||||
Supplemental Cash Flow Information |
||||||||||||
Cash paid for interest |
$ | 42,336 | $ | 50,964 | $ | 49,259 | ||||||
Cash paid for federal income taxes |
$ | 1,459 | $ | 5,600 | $ | 4,474 | ||||||
Supplemental Schedule of Non Cash Investing Activities |
||||||||||||
Transfer of loans to other real estate owned |
$ | 13,306 | $ | 11,919 | $ | 4,072 | ||||||
Transfer of loans to other assets |
$ | 393 | $ | 1,939 | $ | 150 | ||||||
30
(1) | Summary of Significant Accounting Policies | |
The consolidated financial statements include the accounts of MBT Financial Corp. (the Corporation) and its wholly owned subsidiary, Monroe Bank & Trust (the Bank). The Bank includes the accounts of its wholly owned subsidiaries, MBT Credit Company, Inc. and MB&T Financial Services, Inc. The Bank operates twenty-one offices in Monroe County, Michigan and six offices in Wayne County, Michigan. MBT Credit Company, Inc. operates a mortgage loan office in Monroe County. The Banks primary source of revenue is from providing loans to customers, who are predominantly small and middle-market businesses and middle-income individuals. The Corporations sole business segment is community banking. | ||
The accounting and reporting policies of the Bank conform to practice within the banking industry and are in accordance with accounting principles generally accepted in the United States. Preparation of financial statements in conformity with generally accepted accounting principles requires Management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant changes in the near term are the determination of the allowance for loan losses, the fair value of investment securities, and the valuation of other real estate owned. | ||
The significant accounting policies are as follows: | ||
PRINCIPLES OF CONSOLIDATION | ||
The consolidated financial statements include the accounts of the Corporation and its subsidiary. All material intercompany transactions and balances have been eliminated. | ||
SIGNIFICANT GROUP CONCENTRATIONS OF CREDIT RISK | ||
Most of the Corporations activities are with customers located within southeast Michigan. Notes 3 and 4 discuss the types of securities and lending that the Corporation engages in. The Corporation does not have any significant concentrations in any one industry or to any one customer. | ||
INVESTMENT SECURITIES | ||
Investment securities that are held to maturity are stated at cost, and adjusted for accumulated amortization of premium and accretion of discount. The Bank has the intention and, in Managements opinion, the ability to hold these investment securities until maturity. Investment securities that are available for sale are stated at estimated market value, with the related unrealized gains and losses reported as an amount, net of taxes, as a component of stockholders equity. The market value of securities is based on quoted market prices. For securities that do not have readily available market values, estimated market values are calculated based on the market values of comparable securities. Gains and losses on the sale of securities are determined using the specific identification method. Premiums and discounts are recognized in interest income using the interest method over the term of the security. | ||
LOANS | ||
The Bank grants mortgage, commercial, and consumer loans to customers. Loans are reported at their outstanding unpaid principal balances, adjusted for charge offs, the allowance for loan losses, and any deferred fees or costs on originated loans. Interest income is accrued on the unpaid principal balance. Loan origination fees and certain direct origination costs, are deferred and recognized as an adjustment of the related loan yield using the interest method. | ||
The accrual of interest on loans is discontinued at the time the loan is 90 days delinquent unless the credit is well secured and in the process of collection. In all cases, loans are placed on nonaccrual or charged off at an earlier date if principal or interest is considered doubtful. | ||
All interest accrued but not collected for loans that are placed on nonaccrual or charged off is reversed against interest income. The interest on these loans is accounted for on the cash basis or cost recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. | ||
LOANS HELD FOR SALE | ||
Loans held for sale consist of fixed rate residential mortgage loans with maturities of 15 to 30 years. Such loans are recorded at the lower of aggregate cost or estimated fair value. | ||
ALLOWANCE FOR LOAN LOSSES | ||
The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to earnings. Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance. |
31
The allowance for loan losses is evaluated on a regular basis by management and is based upon managements periodic review of the collectibility of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrowers ability to repay, estimated value of any underlying collateral and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available. | ||
The allowance consists of specific and general components. The specific component relates to loans that are classified as non-accrual or renegotiated. For such loans that are also classified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan. The general component covers non-classified loans and is based on historical loss experience, adjusted for qualitative factors. | ||
A loan is considered impaired when, based on current information and events, it is probable that the Corporation will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including length of the delay, the reasons for the delay, the borrowers prior payment record, and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan by loan basis for commercial and construction loans by either the present value of expected future cash flows discounted at the loans effective interest rate, the loans obtainable market price, or the fair value of the collateral if the loan is collateral dependent. | ||
Large groups of homogeneous loans are collectively evaluated for impairment. Accordingly, the Corporation does not separately identify individual consumer and residential loans for impairment disclosures. | ||
FORECLOSED ASSETS (INCLUDES OTHER REAL ESTATE OWNED) | ||
Assets acquired through, or in lieu of, loan foreclosure are held for sale and are initially recorded at the lower of fair value or the loan carrying amount at the date of the foreclosure, establishing a new cost basis. Subsequent to foreclosure, valuations are periodically performed by Management and the assets are carried at the lower of carrying amount or fair value less cost to sell. Revenue and expenses from operations and changes in the valuation allowance are included in net expenses from foreclosed assets. | ||
BANK PREMISES AND EQUIPMENT | ||
Bank premises and equipment are stated at cost, less accumulated depreciation of $32,040,000 in 2008 and $29,536,000 in 2007. The Bank uses the straight-line method to provide for depreciation, which is charged to operations over the estimated useful lives of the assets. Depreciation expense amounted to $2,586,000 in 2008, $2,686,000 in 2007, and $2,353,000 in 2006. | ||
The cost of assets retired and the related accumulated depreciation are eliminated from the accounts and the resulting gains or losses are reflected in operations in the year the assets are retired. | ||
BANK OWNED LIFE INSURANCE | ||
Bank owned life insurance policies are stated at the current cash surrender value of the policy, or the policy death proceeds less any obligation to provide a death benefit to an insureds beneficiaries if that value is less than the cash surrender value. Increases in the asset value are recorded as earnings in Other Income. | ||
COMPREHENSIVE INCOME | ||
Accounting principles generally require that revenue, expenses, gains, and losses be included in net income. Certain changes in assets and liabilities, however, such as unrealized gains and losses on securities available for sale, and amounts recognized related to postretirement benefit plans (gains and losses, prior service costs, and transition assets or obligations), are reported as a direct adjustment to the equity section of the balance sheet. Such items, along with net income, are components of comprehensive income. | ||
The components of accumulated other comprehensive income (loss) and related tax effects are as follows: |
Dollars in thousands | 2008 | 2007 | 2006 | |||||||||
Unrealized gains (losses) on securities available for sale |
$ | 85 | $ | (474 | ) | $ | (9,008 | ) | ||||
Reclassification adjustment for losses (gains) realized
in income |
(422 | ) | 80 | 5,057 | ||||||||
Net unrealized gains (losses) |
$ | (337 | ) | $ | (394 | ) | $ | (3,951 | ) | |||
Post retirement benefit obligations |
(3,109 | ) | (3,405 | ) | (3,863 | ) | ||||||
Tax effect |
1,206 | 1,329 | 2,735 | |||||||||
Accumulated other comprehensive income (loss) |
$ | (2,240 | ) | $ | (2,470 | ) | $ | (5,079 | ) | |||
32
CASH AND CASH EQUIVALENTS | ||
Cash and Cash Equivalents include cash and due from banks and Federal funds sold. Generally, cash equivalents have daily maturities. | ||
INCOME TAXES | ||
Deferred income tax assets and liabilities are determined using the liability (or balance sheet) method. Under this method, the net deferred tax asset or liability is determined based on the tax effects of the various temporary differences between the book and tax bases of the various balance sheet assets and liabilities and gives current recognition to changes in tax rates and laws. | ||
STOCK-BASED COMPENSATION | ||
On January 1, 2006, the Company adopted FAS 123(R), Accounting for Stock Based Compensation for all share based payments to employees, including grants of stock options and restricted stock units. The amount of compensation is measured at the fair value of the options when granted, and this cost is expensed over the required service period, which is normally the vesting period of the options. | ||
FAS 123(R) applies to awards granted or modified after January 1, 2006. Compensation cost is also recorded for prior option grants that vest after the date of adoption. | ||
The weighted average fair value of options granted was $1.39, $2.76, and $3.61, in 2008, 2007, and 2006, respectively. The fair value of each option grant is estimated on the date of grant using the Black-Scholes option-pricing model with the following assumptions used for grants in 2008, 2007, and 2006: expected option lives of seven years for all three; expected volatility of 25.90%, 20.30%, and 22.90%; risk-free interest rates of 3.61%, 4.70%, and 4.50%; and dividend yields of 4.87%, 3.71%, and 3.50%, respectively. | ||
OFF BALANCE SHEET INSTRUMENTS | ||
In the ordinary course of business, the Corporation has entered into commitments to extend credit, including commitments under credit card arrangements, commercial letters of credit and standby letters of credit. Such financial instruments are recorded when they are funded. | ||
FAIR VALUE | ||
The Corporation measures or monitors many of its assets and liabilities on a fair value basis. Fair value is used on a recurring basis for assets and liabilities that are elected to be accounted for under FAS 159 as well as for certain assets and liabilities in which fair value is the primary basis of accounting. Examples of these include derivative instruments and available for sale securities. Additionally, fair value is used on a non-recurring basis to evaluate assets or liabilities for impairment or for disclosure purposes. Examples of these non-recurring uses of fair value include certain loans held for sale accounted for on a lower of cost or market basis. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Depending on the nature of the asset or liability, the Corporation uses various valuation techniques and assumptions when estimating fair value, which are in accordance with FAS 157. | ||
In accordance with FAS 157, the Corporation applied the following fair value hierarchy: |
Level 1 inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets. The Corporations U.S. government agency securities, government sponsored mortgage backed securities, and mutual fund investments where quoted prices are available in an active market generally are classified within Level 1 of the fair value hierarchy. | |||
Level 2 Inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument. The Corporations borrowed funds and investments in obligations of states and political subdivisions are generally classified in Level 2 of the fair value hierarchy. Fair values for these instruments are estimated using pricing models, quoted prices of securities with similar characteristics, or discounted cash flows. | |||
Level 3 Inputs to the valuation methodology are unobservable and significant to the fair value measurement. Private equity investments and trust preferred collateralized debt obligations are classified within Level 3 of the fair value hierarchy. Fair values are initially valued based on transaction price and are adjusted to reflect exit values. |
When determining the fair value measurements for assets and liabilities required or permitted to be recorded at and/or marked to fair value, the Corporation considers the principal or most advantageous market in which it would transact and considers assumptions that market participants would use when pricing the asset or liability. When possible, the Corporation looks to active and observable markets to price identical assets or liabilities. When identical assets and liabilities are not traded in active markets, the Corporation looks to market observable data for similar assets or liabilities. Nevertheless, certain assets and liabilities are not actively traded in observable markets and the Corporation must use alternative valuation techniques to derive a fair value measurement. |
33
(2) | Cash and Due from Banks | |
The Bank is required by regulatory agencies to maintain legal reserve requirements based on the level of balances in deposit categories. Cash balances restricted from usage due to these requirements were $4,695,000 and $3,475,000 at December 31, 2008 and 2007, respectively. Cash and due from banks includes deposits held at correspondent banks which are fully insured by the FDIC. | ||
(3) | Investment Securities | |
The following is a summary of the Banks investment securities portfolio as of December 31, 2008 and 2007 (000s omitted): |
Held to Maturity | ||||||||||||||||
December 31, 2008 | ||||||||||||||||
Gross | Gross | Estimated | ||||||||||||||
Amortized | Unrealized | Unrealized | Market | |||||||||||||
Cost | Gains | Losses | Value | |||||||||||||
Obligations of U.S. Government
Agencies |
$ | 7 | $ | | $ | | $ | 7 | ||||||||
Obligations of States and Political
Subdivisions |
46,833 | 214 | (1,011 | ) | 46,036 | |||||||||||
$ | 46,840 | $ | 214 | $ | (1,011 | ) | $ | 46,043 | ||||||||
Available for Sale | ||||||||||||||||
December 31, 2008 | ||||||||||||||||
Gross | Gross | Estimated | ||||||||||||||
Amortized | Unrealized | Unrealized | Market | |||||||||||||
Cost | Gains | Losses | Value | |||||||||||||
Obligations of U.S. Government
Agencies |
$ | 322,767 | $ | 6,915 | $ | (11 | ) | $ | 329,671 | |||||||
Obligations of States and Political
Subdivisions |
40,999 | 541 | (426 | ) | 41,114 | |||||||||||
Trust Preferred CDO Securities |
25,132 | | (5,761 | ) | 19,371 | |||||||||||
Corporate Debt Securities |
15,170 | | (1,654 | ) | 13,516 | |||||||||||
Other Securities |
2,386 | 59 | | 2,445 | ||||||||||||
$ | 406,454 | $ | 7,515 | $ | (7,852 | ) | $ | 406,117 | ||||||||
Held to Maturity | ||||||||||||||||
December 31, 2007 | ||||||||||||||||
Gross | Gross | Estimated | ||||||||||||||
Amortized | Unrealized | Unrealized | Market | |||||||||||||
Cost | Gains | Losses | Value | |||||||||||||
Obligations of U.S. Government
Agencies |
$ | 7 | $ | 1 | $ | | $ | 8 | ||||||||
Obligations of States and Political
Subdivisions |
44,727 | 334 | (25 | ) | 45,036 | |||||||||||
$ | 44,734 | $ | 335 | $ | (25 | ) | $ | 45,044 | ||||||||
Available for Sale | ||||||||||||||||
December 31, 2007 | ||||||||||||||||
Gross | Gross | Estimated | ||||||||||||||
Amortized | Unrealized | Unrealized | Market | |||||||||||||
Cost | Gains | Losses | Value | |||||||||||||
Obligations of U.S. Government
Agencies |
$ | 330,505 | $ | 968 | $ | (1,295 | ) | $ | 330,178 | |||||||
Obligations of States and Political
Subdivisions |
27,046 | 207 | (119 | ) | 27,134 | |||||||||||
Trust Preferred CDO Securities |
20,044 | | (179 | ) | 19,865 | |||||||||||
Corporate Debt Securities |
1,024 | 2 | | 1,026 | ||||||||||||
Other Securities |
2,013 | 22 | | 2,035 | ||||||||||||
$ | 380,632 | $ | 1,199 | $ | (1,593 | ) | $ | 380,238 | ||||||||
34
The amortized cost, estimated market value, and weighted average yield of securities at December 31, 2008, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties (000s omitted). |
Held to Maturity | Available for Sale | |||||||||||||||||||||||
Estimated | Weighted | Estimated | Weighted | |||||||||||||||||||||
Amortized | Market | Average | Amortized | Market | Average | |||||||||||||||||||
Cost | Value | Yield | Cost | Value | Yield | |||||||||||||||||||
Maturing within
1 year |
$ | 17,904 | $ | 17,940 | 3.95 | % | $ | 40,399 | $ | 40,591 | 2.78 | % | ||||||||||||
1 to 5 years |
15,650 | 15,654 | 4.89 | % | 43,166 | 43,514 | 4.40 | % | ||||||||||||||||
5 to 10 years |
7,286 | 7,025 | 4.70 | % | 80,060 | 81,294 | 4.99 | % | ||||||||||||||||
Over 10 years |
6,000 | 5,424 | 4.89 | % | 240,443 | 238,273 | 5.30 | % | ||||||||||||||||
Securities with no stated maturity |
| | 0.00 | % | 2,386 | 2,445 | 0.00 | % | ||||||||||||||||
$ | 46,840 | $ | 46,043 | 4.50 | % | $ | 406,454 | $ | 406,117 | 4.86 | % | |||||||||||||
The investment securities portfolio is evaluated for impairment throughout the year. Impairment is recorded against individual securities, unless the decrease in fair value is attributable to interest rates or the lack of an active market, and management determines that the Company has the intent and ability to hold the investment for a period of time sufficient to allow for an anticipated recovery in the market value. The fair values of investments with an amortized cost in excess of their fair values at December 31, 2008 and December 31, 2007 are as follows (000s omitted): |
December 31, 2008 | ||||||||||||||||||||||||
Less than 12 months | 12 months or longer | Total | ||||||||||||||||||||||
Gross | Gross | Gross | ||||||||||||||||||||||
Aggregate | Unrealized | Aggregate | Unrealized | Aggregate | Unrealized | |||||||||||||||||||
Fair Value | Losses | Fair Value | Losses | Fair Value | Losses | |||||||||||||||||||
Obligations of United States
Government Agencies |
$ | 8,791 | $ | 4 | $ | 1,500 | $ | 7 | $ | 10,291 | $ | 11 | ||||||||||||
Obligations of States and
Political Subdivisions |
20,707 | 1,211 | 3,878 | 226 | 24,585 | 1,437 | ||||||||||||||||||
Trust Preferred CDO Securities |
6,605 | 2,474 | 12,766 | 3,287 | 19,371 | 5,761 | ||||||||||||||||||
Corporate Debt Securities |
12,516 | 1,654 | | | 12,516 | 1,654 | ||||||||||||||||||
$ | 48,619 | $ | 5,343 | $ | 18,144 | $ | 3,520 | $ | 66,763 | $ | 8,863 | |||||||||||||
December 31, 2007 | ||||||||||||||||||||||||
Less than 12 months | 12 months or longer | Total | ||||||||||||||||||||||
Gross | Gross | Gross | ||||||||||||||||||||||
Aggregate | Unrealized | Aggregate | Unrealized | Aggregate | Unrealized | |||||||||||||||||||
Fair Value | Losses | Fair Value | Losses | Fair Value | Losses | |||||||||||||||||||
Obligations of United States
Government Agencies |
$ | 63,520 | $ | 234 | $ | 64,720 | $ | 1,061 | $ | 128,240 | $ | 1,295 | ||||||||||||
Obligations of States and
Political Subdivisions |
1,304 | 6 | 9,711 | 138 | 11,015 | 144 | ||||||||||||||||||
Trust Preferred CDO Securities |
16,865 | 164 | 2,000 | 15 | 18,865 | 179 | ||||||||||||||||||
$ | 81,689 | $ | 404 | $ | 76,431 | $ | 1,214 | $ | 158,120 | $ | 1,618 | |||||||||||||
The amount of investment securities issued by government agencies, states, and political subdivisions with unrealized losses and the amount of unrealized losses on those investment securities are primarily the result of market interest rates and not the result of the credit quality of the issuers of the securities. The company has the ability and intent to hold these securities until recovery, which may be until maturity. | ||
The Trust Preferred Securities are issued by companies in the financial services industry, including banks, thrifts, and insurance companies. Each of the four securities owned by the Company is in an unrealized loss position. The main reasons for the impairment are the overall decline in market values for financial industry securities and the lack of an active market for these types of securities in particular. In determining that the impairment is not other-than-temporary, the Company analyzed each securitys expected cash flows. The assumptions used in the cash flow analysis were developed following a review of the financial condition of the banks in the pools. The analysis concluded that disruption of our cash flows due to defaults by issuers was currently not expected to occur. As a result of uncertainties in the market place affecting companies in the financial services industry, it is at least reasonably possible that a change in the estimate will occur in the near term. | ||
The Corporate Debt Securities consist of senior unsecured debt issued by regional banks and bank holding companies. The market values for these securities have declined over the last several months due to larger credit spreads on financial sector debt. The Company owns six bonds with maturities ranging from January, 2009 to February, 2019. The Company monitors the financial condition of each issuer by reviewing financial statements and industry analyst reports, and believes that the each of the issuers will be able to fulfill the obligations of these securities. The Company has the ability and intent to hold these securities until they recover, which could be at their maturity dates. |
35
Investment securities carried at $263,460,000 and $351,625,000 were pledged or set aside to secure borrowings, public and trust deposits, and for other purposes required by law at December 31, 2008 and December 31, 2007, respectively. | ||
At December 31, 2008, Obligations of U. S. Government Agencies included securities issued by the Federal Home Loan Bank with an estimated market value of $75,999,000. At December 31, 2007, Obligations of U. S. Government Agencies included securities issued by the Federal Home Loan Bank with an estimated market value of $124,511,000. | ||
For the years ended December 31, 2008, 2007, and 2006, proceeds from sales of securities amounted to $65,762,000, $77,691,000, and $144,718,000, respectively. Gross realized gains amounted to $630,000, $361,000, and $423,000, respectively. Gross realized losses amounted to $208,000, $441,000, and $5,480,000, respectively. The tax provision applicable to these net realized gains and losses amounted to $148,000, ($28,000), and ($1,770,000), respectively. |
(4) | Loans | |
Loan balances outstanding as of December 31 consist of the following (000s omitted): |
2008 | 2007 | |||||||
Residential real estate loans |
$ | 439,133 | $ | 489,038 | ||||
Non residential real estate loans |
352,935 | 357,622 | ||||||
Loans to finance agricultural production and
other loans to farmers |
9,763 | 5,981 | ||||||
Commercial and industrial loans |
109,495 | 107,375 | ||||||
Loans to individuals for household, family,
and other personal expenditures |
29,901 | 40,705 | ||||||
All other loans (including overdrafts) |
384 | 731 | ||||||
Total loans, gross |
$ | 941,611 | $ | 1,001,452 | ||||
Less: Deferred loan fees and costs |
663 | 624 | ||||||
Total loans, net of deferred loan fees and costs |
$ | 940,948 | $ | 1,000,828 | ||||
Less: Allowance for loan losses |
18,528 | 20,222 | ||||||
$ | 922,420 | $ | 980,606 | |||||
The following is a summary of impaired loans (000s omitted): |
2008 | 2007 | 2006 | ||||||||||
Year-end impaired loans with no allowance for loan losses allocated |
$ | 16,974 | $ | 2,603 | $ | 3,089 | ||||||
Year-end impaired loans with allowance for loan losses allocated |
39,272 | 27,102 | 19,258 | |||||||||
Year-end allowance for loan losses allocated to impaired loans |
6,135 | 5,108 | 3,712 | |||||||||
Average investment in impaired loans |
39,086 | 23,486 | 29,354 | |||||||||
Interest income recognized on impaired loans |
1,183 | 1,254 | 1,288 | |||||||||
Cash basis interest income recognized on impaired loans during the
year |
1,183 | 1,254 | 1,288 | |||||||||
Non-accrual loans totaled $47,872,000 as of December 31, 2008 and $30,459,000 as of December 31, 2007. Loans ninety days or more past due and still accruing interest were $93,000 as of December 31, 2008 and $102,000 as of December 31, 2007. | ||
Included in Loans are loans to certain officers, directors, and companies in which such officers and directors have 10 percent or more beneficial ownership in the aggregate amount of $30,610,000 and $28,320,000 at December 31, 2008 and 2007, respectively. In 2008, new loans and other additions amounted to $42,726,000, and repayments and other reductions amounted to $40,436,000. In 2007, new loans and other additions amounted to $42,810,000, and repayments and other reductions amounted to $40,180,000. In Managements judgment, these loans were made on substantially the same terms and conditions as those made to other borrowers, and do not represent more than the normal risk of collectibility or present other unfavorable features. | ||
Loans carried at $192,709,000 and $188,015,000 at December 31, 2008 and 2007, respectively, were pledged to secure Federal Home Loan Bank advances. | ||
(5) | Allowance For Loan Losses | |
Activity in the allowance for loan losses was as follows (000s omitted): |
2008 | 2007 | 2006 | ||||||||||
Balance beginning of year |
$ | 20,222 | $ | 13,764 | $ | 13,625 | ||||||
Provision for loan losses |
18,000 | 11,407 | 16,475 | |||||||||
Loans charged off |
(20,648 | ) | (6,386 | ) | (18,376 | ) | ||||||
Recoveries |
954 | 1,437 | 2,040 | |||||||||
Balance end of year |
$ | 18,528 | $ | 20,222 | $ | 13,764 | ||||||
36
Each period the provision for loan losses in the income statement results from the combination of an estimate by Management of loan losses that occurred during the current period and the ongoing adjustment of prior estimates of losses occurring in prior periods. | ||
To serve as a basis for making this provision, the Bank maintains an extensive credit risk monitoring process that considers several factors including: current economic conditions affecting the Banks customers, the payment performance of individual loans and pools of homogeneous loans, portfolio seasoning, changes in collateral values, and detailed reviews of specific loan relationships. For loans deemed to be impaired due to an expectation that all contractual payments will probably not be received, impairment is measured by comparing the Banks recorded investment in the loan to the present value of expected cash flows discounted at the loans effective interest rate, the fair value of the collateral, or the loans observable market price. | ||
The provision for loan losses increases the allowance for loan losses, a valuation account which appears on the consolidated balance sheets. As the specific customer and amount of a loan loss is confirmed by gathering additional information, taking collateral in full or partial settlement of the loan, bankruptcy of the borrower, etc., the loan is charged off, reducing the allowance for loan losses. If, subsequent to a charge off, the Bank is able to collect additional amounts from the customer or sell collateral worth more than earlier estimated, a recovery is recorded. | ||
(6) | Bank Premises and Equipment | |
Bank premises and equipment as of year end are as follows (000s omitted): |
2008 | 2007 | |||||||
Land, buildings and improvements |
$ | 43,859 | $ | 41,900 | ||||
Equipment, furniture and fixtures |
21,088 | 20,355 | ||||||
Total Bank premises and equipment |
$ | 64,947 | $ | 62,255 | ||||
Less accumulated depreciation |
32,040 | 29,536 | ||||||
Bank premises and equipment, net |
$ | 32,907 | $ | 32,719 | ||||
Bank Premises and Equipment includes Construction in Progress of $1,647,000 as of December 31, 2008 and $551,000 as of December 31, 2007. | ||
The Company has entered into lease commitments for office locations. Rental expense charged to operations was $352,000, $256,000, and $256,000 for the years ended December 31, 2008, 2007, and 2006, respectively. The future minimum lease payments are as follows: |
Year | Minimum Payment | |||
2009 |
$ | 241,000 | ||
2010 |
216,000 | |||
2011 |
221,000 | |||
2012 |
137,000 | |||
2013 |
57,000 |
(7) | Deposits | |
Interest expense on time certificates of deposit of $100,000 or more in the year 2008 amounted to $5,779,000, as compared with $7,748,000 in 2007, and $7,974,000 in 2006. At December 31, 2008, the balance of time certificates of deposit of $100,000 or more was $133,249,000, as compared with $155,319,000 at December 31, 2007. The amount of time deposits with a remaining term of more than 1 year was $201,003,000 at December 31, 2008 and $228,335,000 at December 31, 2007. The following table shows the scheduled maturities of Certificates of Deposit as of December 31, 2008: |
Under $100,000 | $100,000 and over | |||||||
2009 |
$ | 220,392,000 | $ | 94,654,000 | ||||
2010 |
57,809,000 | 3,628,000 | ||||||
2011 |
70,843,000 | 28,720,000 | ||||||
2012 |
21,968,000 | 4,934,000 | ||||||
2013 |
8,110,000 | 1,101,000 | ||||||
Thereafter |
3,678,000 | 212,000 | ||||||
Total |
$ | 382,800,000 | $ | 133,249,000 | ||||
37
Time certificates of deposit under $100,000 include $105,764,000 of brokered certificates of deposit as of December 31, 2008, and $80,984,000 as of December 31, 2007. | ||
(8) | Federal Home Loan Bank Advances and Repurchase Agreements | |
The following is a summary of the Banks borrowings from the Federal Home Loan Bank of Indianapolis as of December 31, 2008 and 2007 (000s omitted): |
Floating Rate | Fixed Rate | |||||||||||||||
Maturing in | Amount | Rate | Amount | Rate | ||||||||||||
2009 |
$ | 13,000 | 2.46 | % | $ | 20,000 | 4.91 | % | ||||||||
2010 |
| | 115,000 | 5.40 | % | |||||||||||
2011 |
3,000 | 2.02 | % | 3,500 | 5.08 | % | ||||||||||
2013 |
95,000 | 4.94 | % | | | |||||||||||
2014 |
12,000 | 2.03 | % | | | |||||||||||
$ | 123,000 | 4.32 | % | $ | 138,500 | 5.32 | % | |||||||||
Floating Rate | Fixed Rate | |||||||||||||||
Maturing in | Amount | Rate | Amount | Rate | ||||||||||||
2009 |
$ | 13,000 | 5.06 | % | $ | 15,000 | 5.52 | % | ||||||||
2010 |
| | 115,000 | 5.40 | % | |||||||||||
2011 |
3,000 | 5.14 | % | 3,500 | 5.08 | % | ||||||||||
2013 |
95,000 | 7.28 | % | | | |||||||||||
2014 |
12,000 | 5.15 | % | | | |||||||||||
$ | 123,000 | 6.78 | % | $ | 133,500 | 5.41 | % | |||||||||
The interest rates on the floating rate advances reset quarterly based on the three month LIBOR rate plus a spread ranging from 15 to 260 basis points. The fixed rate advances have a put option that allows the Federal Home Loan Bank to require repayment of the advance or conversion of the advance to floating rate at the three month LIBOR rate plus a spread ranging from 0 to 2 basis points. | ||
The following is a summary of the Banks borrowings under repurchase agreements as of December 31, 2008 and 2007 (000s omitted): |
Floating Rate | Fixed Rate | |||||||||||||||
Maturing in | Amount | Rate | Amount | Rate | ||||||||||||
2011 |
$ | | | $ | 10,000 | 4.65 | % | |||||||||
2012 |
| | 5,000 | 4.12 | % | |||||||||||
2016 |
| | 15,000 | 4.65 | % | |||||||||||
$ | | | $ | 30,000 | 4.56 | % | ||||||||||
Floating Rate | Fixed Rate | |||||||||||||||
Maturing in | Amount | Rate | Amount | Rate | ||||||||||||
2008 |
$ | | | $ | 5,000 | 4.05 | % | |||||||||
2011 |
| | 10,000 | 4.65 | % | |||||||||||
2012 |
| | 5,000 | 4.12 | % | |||||||||||
2016 |
| | 15,000 | 4.65 | % | |||||||||||
$ | | | $ | 35,000 | 4.49 | % | ||||||||||
(9) | Retirement Plans and Postretirement Benefit Plans | |
In 2000, the Bank implemented a retirement plan that included both a money purchase pension plan, as well as a voluntary profit sharing 401(k) plan for all employees who meet certain age and length of service eligibility requirements. In 2002, the Bank amended its retirement plan to freeze the money purchase plan and retain the 401(k) plan. To ensure that the plan meets the Safe Harbor provisions of the applicable sections of the Internal Revenue Code, the Bank contributes an amount equal to four percent of the employees base salary to the 401(k) plan for all eligible employees. In addition, an employee may contribute from 1 to 75 percent of his or her base salary, up to a maximum of $20,500 in 2008. The Bank matches the |
38
employees elective contribution up to the first six percent of the employees annual base salary. Depending on the Banks profitability, an additional profit sharing contribution may be made by the Bank to the 401(k) plan. There were no profit sharing contributions in 2008, 2007, and 2006. The total retirement plan expense was $1,270,000, for the year ended December 31, 2008, $1,258,000 for the year ended December 31, 2007, and $1,188,000 for the year ended December 31, 2006. |
The Bank has a postretirement benefit plan that generally provides for the continuation of medical benefits for all employees hired before January 1, 2007 who retire from the Bank at age 55 or older, upon meeting certain length of service eligibility requirements. The Bank does not fund its postretirement benefit obligation. Rather, payments are made as costs are incurred by covered retirees. The amount of benefits paid under the postretirement benefit plan was $239,000 in 2008, $227,000 in 2007, and $221,000 in 2006. The amount of insurance premium paid by the Bank for retirees is capped at 200% of the cost of the premium as of December 31, 1992. | ||
A reconciliation of the accumulated postretirement benefit obligation (APBO) to the amounts recorded in the consolidated balance sheets in Interest Payable and Other Liabilities at December 31 is as follows (000s omitted): |
2008 | 2007 | |||||||
APBO |
$ | 2,000 | $ | 1,985 | ||||
Unrecognized net transition obligation |
(214 | ) | (268 | ) | ||||
Unrecognized prior service costs |
(21 | ) | (24 | ) | ||||
Unrecognized net gain |
356 | 261 | ||||||
Accrued benefit cost at fiscal year end |
$ | 2,121 | $ | 1,954 | ||||
The changes recorded in the accumulated postretirement benefit obligation were as follows (000s omitted): |
2008 | 2007 | |||||||
APBO at beginning of year |
$ | 1,985 | $ | 1,890 | ||||
Service cost |
102 | 100 | ||||||
Interest cost |
116 | 110 | ||||||
Actuarial loss (gain) |
(98 | ) | (4 | ) | ||||
Plan participants contributions |
134 | 116 | ||||||
Benefits paid during year |
(239 | ) | (227 | ) | ||||
APBO at end of year |
$ | 2,000 | $ | 1,985 | ||||
Components of the Banks postretirement benefit expense were as follows: |
2008 | 2007 | 2006 | ||||||||||
Service cost |
$ | 102 | $ | 100 | $ | 104 | ||||||
Interest cost |
116 | 110 | 106 | |||||||||
Amortization of transition obligation |
54 | 54 | 54 | |||||||||
Prior service costs |
4 | 4 | 4 | |||||||||
Amortization of gains |
(4 | ) | (4 | ) | | |||||||
Net postretirement benefit expense |
$ | 272 | $ | 264 | $ | 268 | ||||||
The APBO as of December 31, 2008 and 2007 was calculated using an assumed discount rate of 5.75% and 6.00%, respectively. Based on the provisions of the plan, the Banks expense is capped at 200% of the 1992 expense, with all expenses above the cap incurred by the retiree. The expense reached the cap in 2004, and accordingly the impact of an increase in health care costs on the APBO was not calculated. | ||
The Bank Owned Life Insurance policies fund a Death Benefit Only (DBO) obligation that the Bank has with 10 of its active directors, 5 retired directors, 16 active executives, and 8 retired executives. The DBO plan, which replaced previous split dollar agreements, provides a taxable death benefit. The benefit for directors is grossed up to provide a net benefit to each directors beneficiaries based on that directors length of service on the board. The directors net death benefits are $500,000 for director service of less than 3 years, $600,000 for service up to 5 years, $750,000 for service up to 10 years, and $1,000,000 for director service of 10 years or more. The executives beneficiaries will receive a grossed up benefit that will provide a net benefit equal to two times the executives base salary if death occurs during employment and a postretirement benefit equal to the executives final annual salary rate at the time of retirement if death occurs after retirement. |
39
Information for the postretirement death benefits and health care benefits is as follows as of the December 31 measurement date (000s): |
Postretirement Death Benefit | Postretirement Health Care | |||||||||||||||
Obligations | Benefits | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Change in benefit obligation |
||||||||||||||||
Benefit obligation at beginning of year |
$ | 3,996 | 4,297 | $ | 1,985 | $ | 1,890 | |||||||||
Service cost |
56 | 69 | 102 | 100 | ||||||||||||
Interest cost |
234 | 236 | 116 | 110 | ||||||||||||
Plan participants contributions |
| | 134 | 116 | ||||||||||||
Actuarial loss (gain) |
128 | (56 | ) | (98 | ) | (4 | ) | |||||||||
Benefits paid |
| (550 | ) | (239 | ) | (227 | ) | |||||||||
Benefit obligation at end of year |
$ | 4,414 | $ | 3,996 | $ | 2,000 | $ | 1,985 | ||||||||
Change in accrued benefit cost |
||||||||||||||||
Accrued benefit cost at beginning of year |
$ | 579 | $ | 524 | $ | 1,954 | $ | 1,801 | ||||||||
Service cost |
56 | 69 | 102 | 100 | ||||||||||||
Interest cost |
234 | 236 | 116 | 110 | ||||||||||||
Amortization |
315 | 314 | 54 | 54 | ||||||||||||
Employer contributions |
| (550 | ) | (105 | ) | (111 | ) | |||||||||
Net gain |
| (2 | ) | | 31 | |||||||||||
Accrued benefit cost at end of year |
$ | 1,184 | $ | 591 | $ | 2,121 | $ | 1,985 | ||||||||
Change in plan assets |
||||||||||||||||
Fair value of plan assets at beginning of year |
$ | | $ | | $ | | $ | | ||||||||
Employer contributions |
| 550 | 105 | 111 | ||||||||||||
Plan participants contributions |
| | 134 | 116 | ||||||||||||
Benefits paid during year |
| (550 | ) | (239 | ) | (227 | ) | |||||||||
Fair value of plan assets at end of year |
$ | | $ | | $ | | $ | | ||||||||
Funded status at end of year |
$ | (3,230 | ) | $ | (3,405 | ) | $ | 121 | $ | 0 | ||||||
Amounts recognized in other liabilities as of December 31 consist of (000s): |
Postretirement Death Benefit | Postretirement Health Care | |||||||||||||||
Obligations | Benefits | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Assets |
$ | | | $ | | $ | | |||||||||
Liabilities |
4,414 | 3,996 | 2,000 | 1,985 | ||||||||||||
Total |
$ | 4,414 | $ | 3,996 | $ | 2,000 | $ | 1,985 | ||||||||
Amounts recognized in accumulated other comprehensive income as of December 31 consist of (000s): |
Postretirement Death Benefit | Postretirement Health Care | |||||||||||||||
Obligations | Benefits | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Net loss (gain) |
$ | (11 | ) | (138 | ) | $ | (356 | ) | $ | (261 | ) | |||||
Transition obligation (asset) |
| | 214 | 268 | ||||||||||||
Prior service cost (credit) |
3,241 | 3,543 | 21 | (7 | ) | |||||||||||
$ | 3,230 | $ | 3,405 | $ | (121 | ) | $ | | ||||||||
40
(10) | Stockholders Equity | |
On December 22, 2005, the Corporations Board of Directors authorized the repurchase of up to 2 million shares of MBT Financial Corp. common stock during 2006. On December 21, 2006, the Board of Directors authorized the repurchase of up to 1 million shares during 2007. On December 20, 2007, the Board of Directors authorized the repurchase of up to 1 million shares during 2008. Shares purchased during the last three years are as follows: |
Shares | ||||||||
Repurchased | Cost | |||||||
2006 |
499,974 | 8,141,000 | ||||||
2007 |
599,362 | 7,709,000 | ||||||
2008 |
| 0 | ||||||
Total |
1,099,336 | $ | 15,850,000 | |||||
On December 18, 2008, the Corporations Board of Directors authorized the repurchase of up to 1 million shares of MBT Financial Corp. common stock during the 12 month period ending December 31, 2009. | ||
(11) | Disclosures about Fair Value of Financial Instruments | |
Certain of the Banks assets and liabilities are financial instruments that have fair values that differ from their carrying values in the accompanying consolidated balance sheets. These fair values, along with the methods and assumptions used to estimate such fair values, are discussed below. The fair values of all financial instruments not discussed below (Cash and cash equivalents, Federal funds sold, Federal Home Loan Bank stock, Accrued interest receivable and other assets, Bank Owned Life Insurance, Federal funds purchased, and Interest payable and other liabilities) are estimated to be equal to their carrying amounts as of December 31, 2008 and 2007. | ||
INVESTMENT SECURITIES | ||
Fair value for the Banks investment securities was determined using the market value in active markets, where available. When not available, fair values are estimated using the fair value hierarchy. In the fair value hierarchy, Level 2 fair values are determined using observable inputs other than Level 1 market prices, such as quoted prices for similar assets. Level 3 values are determined using unobservable inputs, such as discounted cash flow projections. These Estimated Market Values are disclosed in Note 3. The fair value disclosures required by FAS 157 are in Note 19. | ||
LOANS, NET | ||
The fair value of all loans is estimated by discounting the future cash flows associated with the loans, using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities. The estimated fair value of loans at December 31, 2008, net of the allowance for loan losses, is $953,267,000, compared to the carrying amount of $922,420,000. The estimated fair value of loans at December 31, 2007, net of the allowance for loan losses, was $993,051,000, compared to the carrying amount of $980,606,000. | ||
OTHER TIME DEPOSITS | ||
The fair value of other time deposits, consisting of fixed maturity certificates of deposit, is estimated by discounting the related cash flows using the rates currently offered for deposits of similar remaining maturities. The estimated fair value of other time deposits at December 31, 2008 is $521,272,000, compared to the carrying amount of $514,316,000. The estimated fair value of other time deposits at December 31, 2007 was $494,276,000, compared to the carrying amount of $491,943,000. | ||
FHLB ADVANCES AND SECURITIES SOLD UNDER REPURCHASE AGREEMENTS | ||
A portion of the Federal Home Loan Bank advances in the accompanying consolidated balance sheets were written with a put option that allows the Federal Home Loan Bank to require repayment or conversion to a variable rate advance. The fair value of these putable Federal Home Loan Bank advances is estimated using the binomial lattice option pricing method. The estimated fair value of putable Federal Home Loan Bank advances at December 31, 2008 is $138,870,000, compared to the carrying amount of $130,000,000. The estimated fair value of putable Federal Home Loan Bank advances at December 31, 2007 was $135,694,000, compared to the carrying amount of $130,000,000. | ||
The estimated fair value of the variable rate advances at December 31, 2008 is $131,491,000, compared to the carrying amount of $123,000,000. The estimated fair value of the variable rate advances at December 31, 2007 was $132,675,000, compared to the carrying amount of $123,000,000. | ||
The estimated fair value of the fixed rate Federal Home Loan Bank advances at December 31, 2008 was $8,800,000, compared to the carrying amount of $8,500,000. The estimated fair value of the fixed rate Federal Home Loan Bank advances at December 31, 2007 was $3,607,000, compared to the carrying amount of $3,500,000. | ||
The estimated fair value of the Securities Sold under Repurchase Agreements at December 31, 2008 was $33,840,000, compared to the carrying amount of $30,000,000. The estimated fair value of the Securities Sold under Repurchase Agreements at December 31, 2007 was $36,783,000, compared to the carrying amount of $35,000,000. | ||
OFF-BALANCE-SHEET FINANCIAL INSTRUMENTS | ||
The fair values of commitments to extend credit and standby letters of credit and financial guarantees written are estimated using the fees currently charged to engage into similar agreements. The fair values of these instruments are not significant. |
41
(12) | Federal Income Taxes | |
Deferred tax assets and liabilities are recognized for future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using the enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be reversed. The Corporation and the Bank file a consolidated Federal income tax return. | ||
The provision for Federal income taxes consists of the following (000s omitted): |
2008 | 2007 | 2006 | ||||||||||
Federal income taxes currently payable |
$ | 77 | $ | 3,885 | $ | 680 | ||||||
Provision (credit) for deferred taxes on: |
||||||||||||
Book (over) under tax loan loss provision |
584 | (2,260 | ) | (251 | ) | |||||||
Accretion of bond discount |
18 | (61 | ) | (39 | ) | |||||||
Net deferred loan origination fees |
(21 | ) | 216 | (147 | ) | |||||||
Accrued postretirement benefits |
(303 | ) | (100 | ) | (267 | ) | ||||||
Tax over (under) book depreciation |
14 | 51 | (45 | ) | ||||||||
Alternative minimum tax |
(440 | ) | 680 | (680 | ) | |||||||
Non-accrual loan interest |
(352 | ) | (12 | ) | 6 | |||||||
Write down of other real estate owned |
(799 | ) | (188 | ) | 124 | |||||||
Other, net |
(95 | ) | (162 | ) | 240 | |||||||
Total deferred provision (credit) |
(1,394 | ) | (1,836 | ) | (1,059 | ) | ||||||
$ | (1,317 | ) | $ | 2,049 | $ | (379 | ) | |||||
The effective tax rate differs from the statutory rate applicable to corporations as a result of permanent differences between accounting and taxable income as follows: |
2008 | 2007 | 2006 | ||||||||||
Statutory rate |
34.0 | % | 34.0 | % | 34.0 | % | ||||||
Municipal interest income |
(266.7 | ) | (9.0 | ) | (43.6 | ) | ||||||
Other, net |
(118.5 | ) | (4.0 | ) | (1.6 | ) | ||||||
Effective tax rate |
(351.2 | )% | 21.0 | % | (11.2 | )% | ||||||
The components of the net deferred Federal income tax asset (included in Interest Receivable and Other Assets on the accompanying consolidated balance sheets) at December 31 are as follows (000s omitted): |
2008 | 2007 | |||||||
Deferred Federal income tax assets: |
||||||||
Allowance for loan losses |
$ | 6,590 | $ | 7,174 | ||||
Net deferred loan origination fees |
232 | 211 | ||||||
Tax versus book depreciation differences |
276 | 290 | ||||||
Net unrealized losses on securities available for sale |
118 | 138 | ||||||
Accrued postretirement benefits |
2,530 | 2,330 | ||||||
Alternative minimum tax |
440 | | ||||||
Non-accrual loan interest |
416 | 64 | ||||||
Write down of other real estate owned |
1,060 | 261 | ||||||
Other, net |
397 | 303 | ||||||
$ | 12,059 | $ | 10,771 | |||||
Deferred Federal income tax liabilities: |
||||||||
Accretion of bond discount |
$ | (144 | ) | $ | (127 | ) | ||
Other |
(437 | ) | (437 | ) | ||||
$ | (581 | ) | $ | (564 | ) | |||
Net deferred Federal income tax asset |
$ | 11,478 | $ | 10,207 | ||||
(13) | Regulatory Capital Requirements | |
The Corporation and the Bank are subject to various regulatory capital requirements administered by the Federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory (and possibly additional discretionary) actions by regulators that, if undertaken, could have a direct material effect on the Corporations consolidated financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Corporation and the Bank must meet specific capital guidelines that involve quantitative measures of assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors. | ||
Quantitative measures established by regulation to ensure capital adequacy require the Corporation and the Bank to maintain minimum amounts and ratios (set forth in the accompanying tables) of Total and Tier I capital to risk weighted assets and of Tier I capital to average assets. |
42
As of December 31, 2008, the Corporations capital ratios exceeded the required minimums to be considered well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized, the Corporation must maintain minimum Total risk based, Tier I risk based, and Tier I leverage ratios as set forth in the tables. There are no conditions or events since December 31, 2008 that Management believes have changed the Corporations category. Management believes, as of December 31, 2008, that the Corporation meets all capital adequacy requirements to which it is subject. | ||
The Corporations and Banks actual capital amounts and ratios are also presented in the table (000s omitted in dollar amounts). |
Minimum to Qualify as | ||||||||||||||||
Actual | Well Capitalized | |||||||||||||||
Amount | Ratio | Amount | Ratio | |||||||||||||
As of December 31, 2008: |
||||||||||||||||
Total Capital to Risk-Weighted Assets |
||||||||||||||||
Consolidated |
$ | 136,286 | 12.7 | % | $ | 106,980 | 10.0 | % | ||||||||
Monroe Bank & Trust |
134,853 | 12.6 | % | 106,895 | 10.0 | % | ||||||||||
Tier 1 Capital to Risk-Weighted Assets |
||||||||||||||||
Consolidated |
122,820 | 11.5 | % | 64,188 | 6.0 | % | ||||||||||
Monroe Bank & Trust |
121,398 | 11.4 | % | 64,137 | 6.0 | % | ||||||||||
Tier 1 Capital to Average Assets |
||||||||||||||||
Consolidated |
122,820 | 7.8 | % | 78,543 | 5.0 | % | ||||||||||
Monroe Bank & Trust |
121,398 | 7.7 | % | 78,495 | 5.0 | % |
Minimum to Qualify as | ||||||||||||||||
Actual | Well Capitalized | |||||||||||||||
Amount | Ratio | Amount | Ratio | |||||||||||||
As of December 31, 2007: |
||||||||||||||||
Total Capital to Risk-Weighted Assets |
||||||||||||||||
Consolidated |
$ | 143,679 | 13.1 | % | $ | 109,974 | 10.0 | % | ||||||||
Monroe Bank & Trust |
142,632 | 13.0 | % | 109,889 | 10.0 | % | ||||||||||
Tier 1 Capital to Risk-Weighted Assets |
||||||||||||||||
Consolidated |
129,839 | 11.8 | % | 65,985 | 6.0 | % | ||||||||||
Monroe Bank & Trust |
128,803 | 11.7 | % | 65,934 | 6.0 | % | ||||||||||
Tier 1 Capital to Average Assets |
||||||||||||||||
Consolidated |
129,839 | 8.4 | % | 77,470 | 5.0 | % | ||||||||||
Monroe Bank & Trust |
128,803 | 8.3 | % | 77,428 | 5.0 | % |
(14) | Earnings Per Share | |
The calculation of earnings per common share for the years ended December 31 is as follows: |
2008 | 2007 | 2006 | ||||||||||
Basic |
||||||||||||
Net income |
$ | 1,692,000 | $ | 7,713,000 | $ | 3,773,000 | ||||||
Less preferred dividends |
| | | |||||||||
Net income applicable to common stock |
$ | 1,692,000 | $ | 7,713,000 | $ | 3,773,000 | ||||||
Average common shares outstanding |
16,134,570 | 16,415,425 | 16,941,432 | |||||||||
Earnings per common share basic |
$ | 0.10 | $ | 0.47 | $ | 0.22 | ||||||
2008 | 2007 | 2006 | ||||||||||
Diluted |
||||||||||||
Net income |
$ | 1,692,000 | $ | 7,713,000 | $ | 3,773,000 | ||||||
Less preferred dividends |
| | | |||||||||
Net income applicable to common stock |
$ | 1,692,000 | $ | 7,713,000 | $ | 3,773,000 | ||||||
Average common shares outstanding |
16,134,570 | 16,415,425 | 16,941,432 | |||||||||
Stock option adjustment |
0 | 0 | 0 | |||||||||
Average common shares outstanding diluted |
16,134,570 | 16,415,425 | 16,941,432 | |||||||||
Earnings per common share diluted |
$ | 0.10 | $ | 0.47 | $ | 0.22 | ||||||
43
(15) | Stock-Based Compensation Plan | |
The Long-Term Incentive Compensation Plan approved by shareholders at the April 6, 2000 Annual Meeting of Shareholders of Monroe Bank & Trust authorized the Board of Directors to grant nonqualified stock options to key employees and non-employee directors. Such grants could be made until January 2, 2010 for up to 1,000,000 shares of the Corporations common stock. The amount that could be awarded to any one individual was limited to 100,000 shares in any one calendar year. The MBT Financial Corp. 2008 Stock Incentive Plan was approved by shareholders at the May 1, 2008 Annual meeting of shareholders of MBT Financial Corp. This plan replaced the Long-Term Incentive Compensation Plan and authorized the Board of Directors to grant equity incentive awards to key employees and non-employee directors. Such grants may be made until May 1, 2018 for up to 1 million shares of the Corporations common stock. The amount that may be awarded to any one individual is limited to 100,000 shares in any one calendar year. As of December 31, 2008, the number of shares available under the plan is 874,682. This includes 1,375 shares that were previously awarded that have been forfeited. | ||
Stock Option Awards Stock options granted under the plans have exercise prices equal to the fair market value at the date of grant. Options granted under the plan may be exercised for a period of no more than ten years from the date of grant. One-third of the options granted to key employees in 2007 vest annually, beginning December 31, 2007. All options granted in 2006 and prior years are fully vested at December 31, 2008. | ||
Stock Only Stock Appreciation Rights (SOSARs) On June 4, 2008, Stock Only Stock Appreciation Rights (SOSARs) were awarded to key executives in accordance with the MBT Financial Corp. 2008 Stock Incentive Plan. The SOSARs have a term of 10 years and vest in three equal annual installments beginning December 31, 2008. SOSARs granted under the plan are structured as fixed grants with the exercise price equal to the market value of the underlying stock on the date of the grant. Upon exercise, the executive will generally receive common shares equal in value to the excess of the market value of the shares over the exercise price on the exercise date. | ||
The fair value of each option and SOSAR grant is estimated on the date of grant using the Black-Scholes option pricing model with the assumptions disclosed in Note 1 to the consolidated financial statements. | ||
A summary of the status of stock options and SOSARs under the plans is presented in the table below. |
2008 | 2007 | 2006 | ||||||||||||||||||||||
Weighted | Weighted | Weighted | ||||||||||||||||||||||
Average | Average | Average | ||||||||||||||||||||||
Exercise | Exercise | Exercise | ||||||||||||||||||||||
Shares | Price | Shares | Price | Shares | Price | |||||||||||||||||||
Options Outstanding, January 1 |
602,143 | $ | 17.36 | 510,143 | $ | 17.73 | 432,642 | $ | 17.98 | |||||||||||||||
Granted |
99,500 | 8.53 | 94,500 | 15.33 | 86,000 | 16.24 | ||||||||||||||||||
Exercised |
| | | | 5,999 | 13.45 | ||||||||||||||||||
Forfeited/Expired |
60,167 | 16.84 | 2,500 | 16.24 | 2,500 | 20.72 | ||||||||||||||||||
Options Outstanding, December 31 |
641,476 | $ | 16.04 | 602,143 | $ | 17.36 | 510,143 | $ | 17.73 | |||||||||||||||
Options Exercisable, December 31 |
549,491 | $ | 16.95 | 511,322 | $ | 17.68 | 407,991 | $ | 17.32 | |||||||||||||||
Weighted Average Fair Value of
Options Granted During Year |
$ | 1.39 | $ | 2.76 | $ | 3.61 |
The options outstanding as of December 31, 2008 are exercisable at prices ranging from $8.53 to $23.40. The options exercisable as of December 31, 2008 are exercisable at prices ranging from $8.53 to $23.40. The number of options and remaining life of options at each exercise price are as follows: |
Outstanding Options | Exercisable Options | |||||||||||||||||
Exercise | Remaining Life | Remaining Life | ||||||||||||||||
Price | Shares | (in years) | Shares | (in years) | ||||||||||||||
$ | 8.53 | 99,500 | 9.60 | 35,845 | 9.60 | |||||||||||||
$ | 13.20 | 71,669 | 4.01 | 71,669 | 4.01 | |||||||||||||
$ | 13.85 | 25,838 | 3.01 | 25,838 | 3.01 | |||||||||||||
$ | 13.94 | 4,402 | 2.01 | 4,402 | 2.01 | |||||||||||||
$ | 15.33 | 88,667 | 8.01 | 60,337 | 8.01 | |||||||||||||
$ | 16.24 | 76,500 | 7.01 | 76,500 | 7.01 | |||||||||||||
$ | 16.69 | 101,500 | 5.01 | 101,500 | 5.01 | |||||||||||||
$ | 18.125 | 52,400 | 1.50 | 52,400 | 1.50 | |||||||||||||
$ | 23.40 | 121,000 | 6.01 | 121,000 | 6.10 | |||||||||||||
641,476 | 6.06 | 549,491 | 5.57 |
The total intrinsic value of options exercised during the years ended December 31, 2008, 2007, and 2006 was $0, $0, and $19,000, respectively. |
44
A summary of the status of the Corporations nonvested option shares as of December 31, 2008 and changes during the year ended December 31, 2008 is as follows: |
Weighted Average | ||||||||
Grant Date Fair | ||||||||
Nonvested Shares | Shares | Value | ||||||
Nonvested at January 1, 2008 |
90,821 | $ | 3.02 | |||||
Granted |
99,500 | 1.39 | ||||||
Vested |
(91,504 | ) | 2.46 | |||||
Forfeited |
(6,832 | ) | 3.07 | |||||
Nonvested at December 31, 2008 |
91,985 | $ | 1.81 | |||||
As of December 31, 2008, there was $168,000 of total unrecognized compensation cost related to non vested share based compensation arrangements granted under the Plan. The cost is expected to be recognized over a weighted average period of 1.5 years. | ||
Restricted Stock Awards Restricted stock units granted under the plan result in an award of common shares to key employees based upon earnings performance during the vesting period. Key employees were granted 21,500 Restricted Stock Units (RSUs) on June 4, 2008 and 23,800 Performance Stock Units (PSUs) on January 2, 2007. RSUs granted on June 4, 2008 will vest on December 31, 2010 and PSUs granted on January 2, 2007 will vest on December 31, 2009. The amount of these stock units that will vest is based on the three year cumulative earnings per share achieved by the company during the vesting period as shown in the following schedule: |
Three Year Cumulative Fully | Three Year Cumulative Fully | |||||||||||||
Diluted EPS for the Three | Diluted EPS for the Three | |||||||||||||
Year Performance Period | Percent PSUs | Year Performance Period | Percent RSUs | |||||||||||
Ending December 31, 2009 | Vested | Ending December 31, 2010 | Vested | |||||||||||
$ | 3.22 | 100 | % | $ | 2.40 | 100 | % | |||||||
$ | 3.15 | 80 | % | $ | 2.34 | 90 | % | |||||||
$ | 3.09 | 60 | % | $ | 2.28 | 80 | % | |||||||
$ | 3.03 | 40 | % | $ | 2.24 | 70 | % | |||||||
$ | 2.97 | 20 | % | $ | 2.21 | 60 | % | |||||||
$ | 2.91 | 0 | % | $ | 2.16 | 50 | % | |||||||
less than $2.16 | 0 | % |
The Corporation does not expect to meet the earnings threshold required to award any shares under the awards granted in 2007 and 2008, therefore no expense was recorded in 2008 for the PSUs or RSUs. | ||
(16) | Parent Company | |
Condensed parent company financial statements, which include transactions with the subsidiary, are as follows (000s omitted): | ||
Balance Sheets |
December 31, | ||||||||
2008 | 2007 | |||||||
Assets |
||||||||
Cash and due from banks |
$ | 2,055 | $ | 3,099 | ||||
Investment in subsidiary bank |
119,555 | 126,411 | ||||||
Other assets |
840 | 840 | ||||||
Total assets |
$ | 122,450 | $ | 130,350 | ||||
Liabilities |
||||||||
Dividends payable and other liabilities |
$ | 1,473 | $ | 2,903 | ||||
Total liabilities |
1,473 | 2,903 | ||||||
Stockholders Equity |
||||||||
Total stockholders equity |
120,977 | 127,447 | ||||||
Total liabilities and stockholders equity |
$ | 122,450 | $ | 130,350 | ||||
45
Statements of Income |
Years Ended December 31, | ||||||||||||
2008 | 2007 | 2006 | ||||||||||
Income |
||||||||||||
Dividends from subsidiary bank |
$ | 10,549 | $ | 19,106 | $ | 19,415 | ||||||
Other operating income |
5 | 21 | | |||||||||
Total income |
10,554 | 19,127 | 19,415 | |||||||||
Expense |
||||||||||||
Other expense |
493 | 146 | 158 | |||||||||
Total expense |
493 | 146 | 158 | |||||||||
Income before tax and equity in undistributed
net income of subsidiary bank |
10,061 | 18,981 | 19,257 | |||||||||
Income tax benefit |
(166 | ) | (43 | ) | (54 | ) | ||||||
Income before equity in undistributed
net income of subsidiary bank |
10,227 | 19,024 | 19,311 | |||||||||
Equity in undistributed net income
of subsidiary bank |
(8,535 | ) | (11,311 | ) | (15,538 | ) | ||||||
Net Income |
$ | 1,692 | $ | 7,713 | $ | 3,773 | ||||||
Statements of Cash Flows |
Years Ended December 31, | ||||||||||||
2008 | 2007 | 2006 | ||||||||||
Cash Flows Provided By Operating Activities: |
||||||||||||
Net income |
$ | 1,692 | $ | 7,713 | $ | 3,773 | ||||||
Equity in undistributed net income of subsidiary bank |
8,535 | 11,311 | 15,538 | |||||||||
Net increase (decrease) in other liabilities |
(1,430 | ) | (106 | ) | 928 | |||||||
Net (increase) decrease in other assets |
190 | 112 | (75 | ) | ||||||||
Net cash provided by operating activities |
$ | 8,987 | $ | 19,030 | $ | 20,164 | ||||||
Cash Flows Used For Financing Activities: |
||||||||||||
Issuance of common stock |
$ | 131 | $ | 127 | $ | 258 | ||||||
Repurchase of common stock |
| (7,709 | ) | (8,141 | ) | |||||||
Dividends paid |
(10,162 | ) | (11,861 | ) | (11,731 | ) | ||||||
Net cash used for financing activities |
$ | (10,031 | ) | $ | (19,443 | ) | $ | (19,614 | ) | |||
Net Increase (Decrease) In
Cash And Cash Equivalents |
$ | (1,044 | ) | $ | (413 | ) | $ | 550 | ||||
Cash And Cash Equivalents
At Beginning Of Year |
3,099 | 3,512 | 2,962 | |||||||||
Cash And Cash Equivalents At End Of Year |
$ | 2,055 | $ | 3,099 | $ | 3,512 | ||||||
Under current regulations, the Bank is limited in the amount it may loan to the Corporation. Loans to the Corporation may not exceed ten percent of the Banks capital stock, surplus, and undivided profits plus the allowance for loan losses. Loans from the Bank to the Corporation are required to be collateralized. Accordingly, at December 31, 2008, Bank funds available for loans to the Corporation amounted to $14,032,000. The Bank has not made any loans to the Corporation. | ||
Federal and state banking laws place certain restrictions on the amount of dividends a bank may make to its parent company. Michigan law limits the amount of dividends that the Bank can pay to the Corporation without regulatory approval to the amount of net income then on hand. Accordingly, the Bank can pay dividends of $41,795,000 in 2009, in addition to its 2009 net income, without regulatory approval. | ||
(17) | Financial Instruments with Off-Balance Sheet Risk | |
The Bank is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated balance sheets. | ||
The Banks exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual amount of those instruments. The Bank uses the same credit policies in making commitments and conditional obligations as it does for its other lending activities. | ||
Financial instruments whose contractual amounts represent off-balance sheet credit risk at December 31 were as follows (000s omitted): |
46
Contractual Amount | ||||||||
2008 | 2007 | |||||||
Commitments to extend credit: |
||||||||
Unused portion of commercial lines of credit |
$ | 62,537 | $ | 92,774 | ||||
Unused portion of credit card lines of credit |
5,872 | 5,988 | ||||||
Unused portion of home equity lines of credit |
20,200 | 20,047 | ||||||
Standby letters of credit and financial guarantees written |
7,297 | 9,994 | ||||||
All other off-balance sheet assets |
3,682 | 3,555 |
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Most commercial lines of credit are secured by real estate mortgages or other collateral, generally have fixed expiration dates or other termination clauses, and require payment of a fee. Since the lines of credit may expire without being drawn upon, the total committed amounts do not necessarily represent future cash requirements. Credit card lines of credit have various established expiration dates, but are fundable on demand. Home equity lines of credit are secured by real estate mortgages, a majority of which have ten year expiration dates, but are fundable on demand. The Bank evaluates each customers creditworthiness on a case by case basis. The amount of the collateral obtained, if deemed necessary by the Bank upon extension of credit, is based on Managements credit evaluation of the counter party. | ||
Standby letters of credit written are conditional commitments issued by the Bank to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements and other business transactions. Approximately $7,099,000 of the letters of credit expires in 2009 and $197,000 extends for two to five years. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. | ||
(18) | Quarterly Financial Information (Unaudited) (000s omitted): |
2008 | First | Second | Third | Fourth | ||||||||||||
Total Interest Income |
$ | 22,200 | $ | 21,387 | $ | 21,113 | $ | 20,203 | ||||||||
Total Interest Expense |
11,747 | 10,260 | 10,027 | 10,480 | ||||||||||||
Net Interest Income |
10,453 | 11,127 | 11,086 | 9,723 | ||||||||||||
Provision for Loan Losses |
1,200 | 2,700 | 4,100 | 10,000 | ||||||||||||
Other Income |
3,962 | 3,858 | 4,265 | 3,900 | ||||||||||||
Other Expenses |
9,698 | 10,163 | 11,365 | 8,773 | ||||||||||||
Income Before Provision For Income Taxes |
3,517 | 2,122 | (114 | ) | (5,150 | ) | ||||||||||
Provision For Income Taxes |
870 | 404 | (438 | ) | (2,153 | ) | ||||||||||
Net Income |
$ | 2,647 | $ | 1,718 | $ | 324 | $ | (2,997 | ) | |||||||
Basic Earnings Per Common Share |
$ | 0.16 | $ | 0.11 | $ | 0.02 | $ | (0.19 | ) | |||||||
Diluted Earnings Per Common Share |
$ | 0.16 | $ | 0.11 | $ | 0.02 | $ | (0.19 | ) | |||||||
Dividends Declared Per Share |
$ | 0.18 | $ | 0.18 | $ | 0.09 | $ | 0.09 |
2007 | First | Second | Third | Fourth | ||||||||||||
Total Interest Income |
$ | 23,717 | $ | 23,288 | $ | 23,557 | $ | 22,989 | ||||||||
Total Interest Expense |
12,534 | 12,501 | 12,889 | 12,858 | ||||||||||||
Net Interest Income |
11,183 | 10,787 | 10,668 | 10,131 | ||||||||||||
Provision for Loan Losses |
750 | 750 | 1,000 | 8,907 | ||||||||||||
Other Income |
3,763 | 4,119 | 3,928 | 3,824 | ||||||||||||
Other Expenses |
9,112 | 9,279 | 9,242 | 9,601 | ||||||||||||
Income Before Provision For Income Taxes |
5,084 | 4,877 | 4,354 | (4,553 | ) | |||||||||||
Provision For Income Taxes |
1,381 | 1,342 | 1,173 | (1,847 | ) | |||||||||||
Net Income |
$ | 3,703 | $ | 3,535 | $ | 3,181 | $ | (2,706 | ) | |||||||
Basic Earnings Per Common Share |
$ | 0.22 | $ | 0.21 | $ | 0.20 | $ | (0.16 | ) | |||||||
Diluted Earnings Per Common Share |
$ | 0.22 | $ | 0.21 | $ | 0.20 | $ | (0.16 | ) | |||||||
Dividends Declared Per Share |
$ | 0.18 | $ | 0.18 | $ | 0.18 | $ | 0.18 |
(19) | Fair Value Disclosures | |
The following tables present information about the Corporations assets measured at fair value on a recurring basis at December 31, 2008, and the valuation techniques used by the Corporation to determine those fair values. | ||
In general, fair values determined by Level 1 inputs use quoted prices in active markets for identical assets that the Company has the ability to access. |
47
Fair values determined by Level 2 inputs use other inputs that are observable, either directly or indirectly. These Level 2 inputs include quoted prices for similar assets in active markets, and other inputs such as interest rates and yield curves that are observable at commonly quoted intervals. | ||
Level 3 inputs are unobservable inputs, including inputs that are available in situations where there is little, if any, market activity for the related asset. | ||
In instances where inputs used to measure fair value fall into different levels in the above fair value hierarchy, fair value measurements in their entirety are categorized based on the lowest level input that is significant to the valuation. The Companys assessment of the significance of particular inputs to these fair value measurements requires judgment and considers factors specific to each asset. | ||
Assets measured at fair value on a recurring basis are as follows (000s omitted): |
Quoted Prices in | ||||||||||||||||
Active Markets for | Significant Other | Significant | Balance at | |||||||||||||
Identical Assets | Observable Inputs | Unobservable Inputs | December 31, | |||||||||||||
(Level 1) | (Level 2) | (Level 3) | 2008 | |||||||||||||
Investment Securities
Available for Sale |
$ | 333,115 | $ | 53,256 | $ | 19,746 | $ | 406,117 |
The changes in Level 3 assets measured at fair value on a recurring basis were (000s omitted): |
Investment | ||||
Securities | ||||
Available | ||||
for Sale | ||||
Balance at December 31, 2007 |
$ | 585 | ||
Total realized and unrealized gains (losses) included in income |
(17 | ) | ||
Total unrealized gains (losses) included in other
comprehensive income |
(5,759 | ) | ||
Net purchases, sales, calls and maturities |
| |||
Net transfers in/out of Level 3 |
24,937 | |||
Balance at December 31, 2008 |
$ | 19,746 |
Of the Level 3 assets that were held by the Corporation at December 31, 2008, the unrealized loss for the year was $5,931,000, which is recognized in other comprehensive income in the consolidated statements of financial condition. The fair value of Level 3 available for sale securities purchased by the Corporation during 2008 was $6,136,000. | ||
Both observable and unobservable inputs may be used to determine the fair value of positions classified as Level 3 assets. As a result, the unrealized gains and losses for these assets presented in the tables above may include changes in fair value that were attributable to both observable and unobservable inputs. | ||
The Level 3 fair values disclosed for December 31, 2007 through the first two quarters of 2008 included $585,000 of available for sale investment securities issued by local municipalities. Previously the Company estimated the fair value of these bonds based on the present value of expected future cash flows using managements best estimate of key assumptions, including forecasted interest yield and payment rates, credit quality, and a discount rate commensurate with the current market and other risks involved. During the third quarter of 2008, the Company began using a yield curve pricing matrix to calculate the fair value, and these securities were transferred out of Level 3 and into Level 2. The Company owns pooled Trust Preferred Securities (TRUPs) with a fair value of $19,372,000 as of December 31, 2008. The Company reported the TRUPS as Level 2 assets as of June 30, 2008 using broker indications for fair values. As of December 31, 2008, trading of these types of securities was only conducted on a distress sale or forced liquidation basis. As a result, the Company is now measuring the fair values of these assets using Level 3 inputs, specifically discounted cash flow projections. | ||
The Company also has assets that under certain conditions are subject to measurement at fair value on a non-recurring basis. These assets include held to maturity investments and loans. The Company estimated the fair values of these assets using Level 3 inputs, specifically discounted cash flow projections. |
48
Assets measured at fair value on a nonrecurring basis are as follows (000s omitted): |
Quoted Prices in | ||||||||||||||||||||
Active Markets for | Significant Other | Significant | Total Losses for | |||||||||||||||||
Balance at December | Identical Assets | Observable Inputs | Unobservable Inputs | the year ended | ||||||||||||||||
31, 2008 | (Level 1) | (Level 2) | (Level 3) | December 31, 2008 | ||||||||||||||||
Impaired loans
accounted for under
FAS 114 |
$ | 50,111 | $ | | $ | | $ | 50,111 | $ | 3,805 | ||||||||||
Other Real Estate Owned |
$ | 17,156 | $ | | $ | 17,156 | $ | | $ | 2,545 |
Impaired loans accounted for under FAS 114 categorized as Level 3 assets consist of non-homogenous loans that are considered impaired. The Corporation estimates the fair value of the loans based on the present value of expected future cash flows using managements best estimate of key assumptions. These assumptions include future payment ability, timing of payment streams, and estimated realizable values of available collateral (typically based on outside appraisals). Other Real Estate Owned (OREO) consists of property received in full or partial satisfaction of a receivable. The Corporation utilizes outside appraisals to estimate the fair value of OREO properties. |
49
50
(a) | Executive Officers See Executive Officers in part I, Item 1 hereof. | |
(b) | Directors and Executive Officers information required by this item is incorporated by reference from the sections entitled Election of Directors and Section 16(a) Beneficial Ownership Reporting Compliance in the Proxy Statement for the Annual Meeting of Shareholders that is to be filed with the Securities Exchange Commission. | |
(c) | Audit Committee Financial Expert The Board of Directors has determined that Peter H. Carlton, member of the Audit Committee, is an audit committee financial expert and independent as defined under applicable SEC and Nasdaq rules. | |
(d) | MBT Financial Corp. has adopted its Code of Ethics, a code of ethics that applies to all its directors, officers, and employees, including its Chief Executive Officer, Chief Financial Officer, and internal auditor. A copy of the Code of Ethics is posted on our website at http://www.mbandt.com. In the event we make any amendment to, or grant any waiver of, a provision of the Code of Ethics that applies to the principal executive officers, principal financial officer, principal accounting officer, or controller, or persons performing similar functions that require disclosure under applicable SEC rules, we intend to disclose such amendment or waiver, the reasons for it, and the nature of any waiver, the name of the person to whom it was granted, and the date, on our internet website. |
Number of securities remaining | ||||||||||||
Number of securities to be | Weighted average | available for future issuance under | ||||||||||
issued upon exercise of | exercise price of | equity compensation plans | ||||||||||
outstanding options, warrants, | outstanding options, | (excluding securities reflected in the | ||||||||||
and rights | warrants, and rights | first column ) | ||||||||||
Equity Compensation plans approved by security holders |
643,309 | $ | 16.03 | 874,682 | ||||||||
Equity Compensation plans not approved by security holders |
0 | 0 | 0 | |||||||||
Total
|
643,309 | $ | 16.03 | 874,682 | ||||||||
51
Financial Statements | ||
Reports of Independent Registered Public Accounting Firm Pages 25-26 | ||
Consolidated Balance Sheets as of December 31, 2008 and 2007 Page 27 | ||
Consolidated Statements of Income for the Years Ended December 31, 2008, 2007, and 2006 Page 28 | ||
Consolidated Statements of Changes in Stockholders Equity for the Years Ended December 31, 2008, 2007, and 2006 Page 29 | ||
Consolidated Statements of Cash Flows for the Years Ended December 31, 2008, 2007, and 2006 Page 30 | ||
Notes to Consolidated Financial Statements Pages 31 - 49 |
52
2
|
Purchase and Assumption Agreement dated October 10, 2008. Previously filed as Exhibit 2 to MBT Financial Corp.s Form 8-K filed on October 16, 2008. | |
3.1
|
Restated Articles of Incorporation of MBT Financial Corp. Previously filed as Exhibit 3.1 to MBT Financial Corp.s Form 10-K for its fiscal year ended December 31, 2000. | |
3.2
|
Amended and Restated Bylaws of MBT Financial Corp. Previously filed as Exhibit 3.2 to MBT Financial Corp.s Form 10-K for its fiscal year ended December 31, 2004. | |
10.1
|
MBT Financial Corp. Long-Term Incentive Compensation Plan. Previously filed as Exhibit 10.1 to MBT Financial Corp.s Form 10-K for its fiscal year ended December 31, 2000. | |
10.2
|
Monroe Bank & Trust Salary Continuation Agreement with Ronald D. LaBeau. Previously filed as Exhibit 10.2 to MBT Financial Corp.s Form 10-K for its fiscal year ended December 31, 2000. | |
10.3
|
MBT Financial Corp. Amended and Restated Change in Control Agreement with H. Douglas Chaffin. Previously filed as Exhibit 10.5 to MBT Financial Corp.s Form 10-K for its fiscal year ended December 31, 2005. | |
10.4
|
Monroe Bank & Trust Group Director Death Benefit Only Plan. Previously filed as Exhibit 10.4 to MBT Financial Corp.s Form 10-K for its fiscal year ended December 31, 2006. | |
10.5
|
Monroe Bank & Trust Group Executive Death Benefit Only Plan. Previously filed as Exhibit 10.5 to MBT Financial Corp.s Form 10-K for its fiscal year ended December 31, 2006. | |
10.6
|
Monroe Bank & Trust Amended and Restated Supplemental Executive Retirement Agreement with H. Douglas Chaffin. Previously filed as Exhibit 10.6 to MBT Financial Corp.s Form 10-K for its fiscal year ended December 31, 2007. | |
10.7
|
MBT Financial Corp. Severance Agreements with Donald M. Lieto, James E. Morr, Thomas G. Myers, and John L. Skibski. Previously filed as Exhibit 10 on Form 8-K filed by MBT Financial Corp. on January 26, 2006. | |
10.8
|
MBT Financial Corp. Severance Agreement with Scott E. McKelvey. Previously filed as Exhibit 10.1 to MBT Financial Corp.s Form 10-Q for its quarter ended June 30, 2007. | |
21
|
Subsidiaries of the Registrant. Previously filed as Exhibit 21 to MBT Financial Corp.s Form 10-K for its fiscal year ended December 31, 2000. | |
23
|
Consent of Independent Auditors | |
31.1
|
Certification by Chief Executive Officer required by Securities and Exchange Commission Rule 13a-14. | |
31.2
|
Certification by Chief Financial Officer required by Securities and Exchange Commission Rule 13a-14. | |
32.1
|
Certification by Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as enacted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
32.1
|
Certification by Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as enacted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
53
Dated: March 6, 2009 | MBT FINANCIAL CORP. |
|||
By: | /s/ John L. Skibski | |||
John L. Skibski | ||||
Chief Financial Officer | ||||
/s/ H. Douglas Chaffin
|
/s/ John L. Skibski | ||
H.
Douglas Chaffin President, Chief Executive Officer & Director |
John L. Skibski Chief Financial Officer & Director |
||
/s/ William D. McIntyre, Jr.
|
/s/ Peter H. Carlton | ||
William
D. McIntyre, Jr. Chairman |
Peter H. Carlton Director |
||
/s/ Joseph S. Daly
|
/s/ Edwin L. Harwood | ||
Joseph
S. Daly Director |
Edwin L. Harwood Director |
||
/s/ Thomas M. Huner
|
/s/ Rocque E. Lipford | ||
Thomas
M. Huner Director |
Rocque E. Lipford Director |
||
/s/ Michael J. Miller
|
/s/ Debra J. Shah | ||
Michael
J. Miller Director |
Debra J. Shah Director |
||
/s/
Philip P. Swy
|
/s/ Karen M. Wilson | ||
Philip
P. Swy Director |
Karen M. Wilson Director |
54
Exhibit Number | Description of Exhibits | |
2
|
Purchase and Assumption Agreement dated October 10, 2008. Previously filed as Exhibit 2 to MBT Financial Corp.s Form 8-K filed on October 16, 2008. | |
3.1
|
Restated Articles of Incorporation of MBT Financial Corp. Previously filed as Exhibit 3.1 to MBT Financial Corp.s Form 10-K for its fiscal year ended December 31, 2000. | |
3.2
|
Amended and Restated Bylaws of MBT Financial Corp. Previously filed as Exhibit 3.2 to MBT Financial Corp.s Form 10-K for its fiscal year ended December 31, 2004. | |
10.1
|
MBT Financial Corp. Long-Term Incentive Compensation Plan. Previously filed as Exhibit 10.1 to MBT Financial Corp.s Form 10-K for its fiscal year ended December 31, 2000. | |
10.2
|
Monroe Bank & Trust Salary Continuation Agreement with Ronald D. LaBeau. Previously filed as Exhibit 10.2 to MBT Financial Corp.s Form 10-K for its fiscal year ended December 31, 2000. | |
10.3
|
MBT Financial Corp. Amended and Restated Change in Control Agreement with H. Douglas Chaffin. Previously filed as Exhibit 10.5 to MBT Financial Corp.s Form 10-K for its fiscal year ended December 31, 2005. | |
10.4
|
Monroe Bank & Trust Group Director Death Benefit Only Plan. Previously filed as Exhibit 10.4 to MBT Financial Corp.s Form 10-K for its fiscal year ended December 31, 2006. | |
10.5
|
Monroe Bank & Trust Group Executive Death Benefit Only Plan. Previously filed as Exhibit 10.5 to MBT Financial Corp.s Form 10-K for its fiscal year ended December 31, 2006. | |
10.6
|
Monroe Bank & Trust Amended and Restated Supplemental Executive Retirement Agreement with H. Douglas Chaffin. Previously filed as Exhibit 10.6 to MBT Financial Corp.s Form 10-K for its fiscal year ended December 31, 2007. | |
10.7
|
MBT Financial Corp. Severance Agreements with Donald M. Lieto, James E. Morr, Thomas G. Myers, and John L. Skibski. Previously filed as Exhibit 10 on Form 8-K filed by MBT Financial Corp. on January 26, 2006. | |
10.8
|
MBT Financial Corp. Severance Agreement with Scott E. McKelvey. Previously filed as Exhibit 10.1 to MBT Financial Corp.s Form 10-Q for its quarter ended June 30, 2007. | |
21
|
Subsidiaries of the Registrant. Previously filed as Exhibit 21 to MBT Financial Corp.s Form 10-K for its fiscal year ended December 31, 2000. | |
23
|
Consent of Independent Auditors | |
31.1
|
Certification by Chief Executive Officer required by Securities and Exchange Commission Rule 13a-14. | |
31.2
|
Certification by Chief Financial Officer required by Securities and Exchange Commission Rule 13a-14. | |
32.1
|
Certification by Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as enacted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
32.1
|
Certification by Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as enacted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
55