Attached files
file | filename |
---|---|
EX-31.2 - EX-31.2 - PSB GROUP INC | k49823exv31w2.htm |
EX-10.1 - EX-10.1 - PSB GROUP INC | k49823exv10w1.htm |
EX-32.1 - EX-32.1 - PSB GROUP INC | k49823exv32w1.htm |
EX-32.2 - EX-32.2 - PSB GROUP INC | k49823exv32w2.htm |
EX-31.1 - EX-31.1 - PSB GROUP INC | k49823exv31w1.htm |
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-Q
QUARTERLY REPORT UNDER SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2010 | Commission File No.: 000-50301 |
PSB GROUP, INC.
(Exact name of registrant as specified in its charter)
Michigan (State or other jurisdiction of incorporation or organization) |
42-1591104 (I.R.S. Employer I.D. No.) |
1800 East Twelve Mile Road, Madison Heights, Michigan 48071
(Address of principal executive offices)
(Address of principal executive offices)
Registrants telephone number: (248) 548-2900
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for
such shorter period that the registrant was required to file such reports) and, (2) has been
subject to such filing requirements for past 90 days:
Yes þ No o
Indicate by check mark whether the registrant has submitted electronically and posted on its
corporate Web site, if any, every Interactive Data File required to be submitted and posted
pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period
that the registrant was required to submit and post such files).
Yes o No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a
non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated
filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large accelerated filer o | Accelerated filer o | Non-accelerated filer o (Do not check if a smaller reporting company) | Smaller reporting company þ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act):
Yes o No þ
The Registrant had 3,463,963 shares of Common Stock outstanding as of November 15, 2010.
TABLE OF CONTENTS
PAGE | ||||
PART I FINANCIAL INFORMATION |
3 | |||
ITEM 1. FINANCIAL STATEMENTS |
3 | |||
ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS |
19 | |||
ITEM 3: QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
27 | |||
ITEM 4T: CONTROLS AND PROCEDURES |
28 | |||
PART II. OTHER INFORMATION |
29 | |||
Item 1. Legal Proceedings |
29 | |||
Item 1A. Risk Factors |
29 | |||
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds |
29 | |||
Item 3. Defaults Upon Senior Securities |
29 | |||
Item 4. (RESERVED) |
29 | |||
Item 5. Other Information |
29 | |||
Item 6. Exhibits |
29 | |||
SIGNATURES |
30 |
Information Concerning Forward-Looking Statements
Statements contained in this Form 10-Q which are not historical facts are forward-looking
statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the
Securities Exchange Act of 1934. These statements involve important known and unknown risks,
uncertainties and other factors and can be identified by phrases using estimate, anticipate,
believe, project, expect, intend, predict, potential, future, may, should and
similar expressions or words. Such forward-looking statements are subject to risk
and uncertainties which could cause actual results to differ materially from those projected. Such
risks and uncertainties include potential changes in interest rates, competitive factors in the
financial services industry, general economic conditions, the effect of new legislation, the
failure of assumptions and estimates underlying the establishment of reserves for possible loan
losses, the failure of assumptions and estimates used in our reviews of our loan portfolio, changes
in the values of residential and commercial real estate, and other risks detailed in documents
filed by the Company with the Securities and Exchange Commission from time to time.
2
PART I FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
Application of Critical Accounting Policies
Allowance for Loan Losses The allowance for loan losses is calculated with the objective of
maintaining a reserve sufficient to absorb estimated probable loan losses. Loan losses are charged
against the allowance when management believes loan balances are uncollectible. Subsequent
recoveries, if any, are credited to the allowance. Managements determination of the adequacy of
the allowance is based on periodic evaluations of the loan portfolio and other relevant factors.
This evaluation is inherently subjective as it requires an estimate of the loss content for each
risk rating and for each impaired loan, an estimate of the amounts and timing of expected future
cash flows and an estimate of the value of collateral.
A loan is considered impaired when, based on current information and events, it is probable
that the Bank will be unable to collect the scheduled payments of principal and 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
principal and interest payments when due. 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 Bank does not separately identify
individual consumer and residential loans for impairment disclosures.
Accounting for Deferred 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 effect of the various temporary differences between the
book value and tax basis of the various balance sheet assets and liabilities, and gives the current
recognition of changes in tax rates and laws. Valuation allowances are established when necessary
to reduce deferred tax assets to the amount expected to be realized.
3
PSB Group, Inc.
Consolidated Balance Sheet
(in thousands, except share data)
Consolidated Balance Sheet
(in thousands, except share data)
September 30, | December 31, | |||||||
2010 | 2009 | |||||||
(unaudited) | ||||||||
Assets |
||||||||
Cash and cash equivalents |
$ | 30,127 | $ | 29,260 | ||||
Securities available for sale |
52,829 | 60,031 | ||||||
Loans |
333,709 | 354,263 | ||||||
Less allowance for possible loan loss |
(13,853 | ) | (9,469 | ) | ||||
Net loans |
319,856 | 344,794 | ||||||
Loans held for sale |
485 | 774 | ||||||
Bank premises and equipment |
15,010 | 15,937 | ||||||
Accrued interest receivable |
2,101 | 2,244 | ||||||
Other real estate owned |
6,565 | 6,235 | ||||||
Other assets |
2,815 | 2,754 | ||||||
Total assets |
$ | 429,788 | $ | 462,029 | ||||
Liabilities |
||||||||
Deposits: |
||||||||
Non-interest bearing |
$ | 58,385 | $ | 54,647 | ||||
Interest bearing |
361,028 | 388,098 | ||||||
Total deposits |
419,413 | 442,745 | ||||||
Long-term debt |
128 | 282 | ||||||
Accrued taxes, interest and other liabilities |
2,162 | 2,284 | ||||||
Total liabilities |
421,703 | 445,311 | ||||||
Shareholders Equity |
||||||||
Common stock no par value
10,000,000 authorized 3,463,963 shares
issued and outstanding at September 30, 2010
and 3,480,110 at December 31, 2009 |
23,367 | 23,692 | ||||||
Unearned ESOP benefits |
(128 | ) | (282 | ) | ||||
Common stock held in trust |
(410 | ) | (410 | ) | ||||
Deferred compensation obligation |
410 | 410 | ||||||
Additional paid in capital stock
options/awards |
1,382 | 1,096 | ||||||
Unearned compensation |
(1,287 | ) | (1,182 | ) | ||||
Retained earnings |
(15,937 | ) | (6,740 | ) | ||||
Accumulated other comprehensive income |
688 | 134 | ||||||
Total shareholders equity |
8,085 | 16,718 | ||||||
Total liabilities and stockholders equity |
$ | 429,788 | $ | 462,029 | ||||
4
PSB Group, Inc.
Consolidated Statement of Income (unaudited)
(in thousands, except share data)
Consolidated Statement of Income (unaudited)
(in thousands, except share data)
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Interest Income: |
||||||||||||||||
Interest and fees on loans |
$ | 4,550 | $ | 5,122 | $ | 14,307 | $ | 16,600 | ||||||||
Securities: |
||||||||||||||||
Taxable |
457 | 590 | 1,588 | 1,784 | ||||||||||||
Tax-exempt |
12 | 54 | 49 | 163 | ||||||||||||
Total interest income |
5,019 | 5,766 | 15,944 | 18,547 | ||||||||||||
Interest expense: |
||||||||||||||||
Deposits |
1,139 | 2,148 | 3,751 | 6,630 | ||||||||||||
Interest on borrowings |
| 78 | | 287 | ||||||||||||
Total interest expense |
1,139 | 2,226 | 3,751 | 6,917 | ||||||||||||
Net interest income |
3,880 | 3,540 | 12,193 | 11,630 | ||||||||||||
Provision for loan losses |
8,562 | 1,620 | 10,903 | 6,378 | ||||||||||||
Net interest income after provision for
loan losses |
(4,682 | ) | 1,920 | 1,290 | 5,252 | |||||||||||
Other operating income: |
||||||||||||||||
Service charges on deposit accounts |
624 | 670 | 1,828 | 1,843 | ||||||||||||
Gain on the sale of investment securities |
(49 | ) | 866 | 177 | 1,974 | |||||||||||
Other income |
315 | 359 | 1,322 | 1,197 | ||||||||||||
Total other income |
890 | 1,895 | 3,327 | 5,014 | ||||||||||||
Other operating expense: |
||||||||||||||||
Salaries and employee benefits |
1,555 | 1,933 | 5,271 | 6,129 | ||||||||||||
Occupancy costs |
701 | 792 | 1,974 | 2,361 | ||||||||||||
Legal and professional |
682 | 340 | 1,678 | 1,085 | ||||||||||||
Other real estate owned expense |
471 | 231 | 964 | 1,103 | ||||||||||||
Marketing expense |
28 | 61 | 125 | 251 | ||||||||||||
FDIC insurance |
488 | 294 | 1,659 | 1,091 | ||||||||||||
Other operating expense |
739 | 837 | 2,143 | 2,126 | ||||||||||||
Total other operating expenses |
4,664 | 4,488 | 13,814 | 14,146 | ||||||||||||
Loss before federal income tax (benefit) |
(8,456 | ) | (673 | ) | (9,197 | ) | (3,880 | ) | ||||||||
Federal income tax benefit |
| | | 23 | ||||||||||||
Net loss |
$ | (8,456 | ) | $ | (673 | ) | $ | (9,197 | ) | $ | (3,903 | ) | ||||
Loss per average outstanding share of
common stock Basic |
$ | (2.42 | ) | $ | (.19 | ) | $ | (2.63 | ) | $ | (1.12 | ) | ||||
Fully diluted |
(2.42 | ) | (.19 | ) | (2.63 | ) | (1.12 | ) | ||||||||
Cash dividends per share |
$ | .00 | $ | .00 | $ | .00 | $ | .00 | ||||||||
5
PSB Group, Inc.
Consolidated Statement of Comprehensive Income (unaudited)
(in thousands, except share data)
Consolidated Statement of Comprehensive Income (unaudited)
(in thousands, except share data)
Nine Months Ended | ||||||||
September 30, | ||||||||
2010 | 2009 | |||||||
Net loss |
$ | (9,197 | ) | $ | (3,903 | ) | ||
Other comprehensive income (loss): |
||||||||
Change in unrealized loss on securities
available for sale, net of tax |
731 | 1,534 | ||||||
Less reclassification adjustment for gains
included in net loss |
(177 | ) | (1,974 | ) | ||||
Other comprehensive income (loss) |
554 | (440 | ) | |||||
Comprehensive loss |
$ | (8,643 | ) | $ | (4,343 | ) | ||
6
PSB Group, Inc.
Consolidated Statement of Changes in Shareholders Equity (Unaudited)
Nine Months Ended September 30, 2010
(in thousands, except share data)
Consolidated Statement of Changes in Shareholders Equity (Unaudited)
Nine Months Ended September 30, 2010
(in thousands, except share data)
Unearned | Common | Deferred | Addl Paid in | Total | ||||||||||||||||||||||||||||||||||||
Number of | Common | ESOP | Stock | Comp. | Capital - Stock | Unearned | Retained | Accumulated | Shareholders | |||||||||||||||||||||||||||||||
Shares | Stock | Benefits | Held in Trust | Obligation | Options/Awards | Compensation | Earnings | OCI | Equity | |||||||||||||||||||||||||||||||
Balance December 31, 2009 |
3,480,110 | $ | 23,692 | ($282 | ) | ($410 | ) | $ | 410 | $ | 1,096 | ($1,182 | ) | ($6,740 | ) | $ | 134 | $ | 16,718 | |||||||||||||||||||||
Net loss |
(9,197 | ) | (9,197 | ) | ||||||||||||||||||||||||||||||||||||
Change in Other |
554 | 554 | ||||||||||||||||||||||||||||||||||||||
Comprehensive Income |
||||||||||||||||||||||||||||||||||||||||
Comprehensive Income |
(8,643 | ) | ||||||||||||||||||||||||||||||||||||||
Earned ESOP Benefit |
154 | 154 | ||||||||||||||||||||||||||||||||||||||
Restricted Stock Awards (net of cancellations) |
(16,147 | ) | (325 | ) | (325 | ) | ||||||||||||||||||||||||||||||||||
Additional paid in capital
stock options and awards |
286 | (105 | ) | 181 | ||||||||||||||||||||||||||||||||||||
Balance Sept. 30, 2010 |
3,463,963 | $ | 23,367 | ($128 | ) | ($410 | ) | $ | 410 | $ | 1,382 | ($1,287 | ) | ($15,937 | ) | $ | 688 | $ | 8,085 | |||||||||||||||||||||
7
PSB Group, Inc.
Consolidated Statement of Cash Flows (Unaudited)
(in thousands, except share data)
Consolidated Statement of Cash Flows (Unaudited)
(in thousands, except share data)
Nine Months Ended | ||||||||
September 30, | ||||||||
2010 | 2009 | |||||||
Net cash provided by operating activities: |
$ | 1,804 | $ | 4,223 | ||||
Cash flow from investing activities: |
||||||||
Purchase of securities available for sale |
(42,267 | ) | (94,200 | ) | ||||
Proceeds from maturities of securities available for sale |
10,811 | 8,418 | ||||||
Proceeds from sale of securities available for sale |
39,129 | 69,582 | ||||||
Net decrease in loans |
14,324 | 4,283 | ||||||
Proceeds from sale of fixed assets |
585 | | ||||||
Capital expenditures |
(187 | ) | (2,933 | ) | ||||
Net cash provided by (used in) investing activities |
22,395 | (14,850 | ) | |||||
Cash flow from financing activities: |
||||||||
Net increase (decrease) in deposits |
(23,332 | ) | 27,609 | |||||
Net increase in short-term borrowings |
| 5,500 | ||||||
Net decrease in FHLB Advances |
| (15,000 | ) | |||||
Repurchase of common stock |
| (52 | ) | |||||
Net cash (used in ) provided by financing activities |
(23,332 | ) | 18,057 | |||||
Net increase in cash |
867 | 7,430 | ||||||
Cash and Cash Equivalents Beginning of period |
29,260 | 12,268 | ||||||
Cash and Cash Equivalents End of period |
$ | 30,127 | $ | 19,698 | ||||
Supplemental Information Cash paid (received) for: |
||||||||
Interest |
$ | 3,823 | $ | 7,027 | ||||
Taxes |
$ | | $ | (1,218 | ) |
8
PSB Group, Inc.
Notes to Consolidated Financial Statements (unaudited)
Notes to Consolidated Financial Statements (unaudited)
Note 1 Basis of Presentation
The accompanying unaudited condensed consolidated financial statements have been prepared in
accordance with generally accepted accounting principles for interim financial information and with
the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. We have condensed or omitted
certain information and footnote disclosures normally included in financial statements prepared in
accordance with generally accepted accounting principles. You should read these condensed
financial statements in conjunction with our audited financial statements for the year ended
December 31, 2009 and notes thereto included in PSB Group, Inc.s Form 10-K filed with the
Securities and Exchange Commission on March 31, 2010. In the opinion of management, all
adjustments necessary to present fairly the financial position, results of operations, and cash
flows of PSB Group, Inc. as of September 30, 2010 and for the periods then ended have been made.
Those adjustments consist only of normal and recurring adjustments. The results of operations for
the nine-month period ended September 30, 2010 are not necessarily indicative of the results to be
expected for the full year.
PSB Group, Inc. was formed as a holding company for Peoples State Bank on February 28, 2003
pursuant to a plan of reorganization adopted by Peoples State Bank and its shareholders. Pursuant
to the reorganization, each share of the Banks stock was exchanged for three shares of stock in
the holding company. The reorganization had no material financial impact and is reflected for all
prior periods presented. Per share amounts have been retroactively restated to reflect the
three-for-one exchange of stock.
In July 2010, the Financial Accounting Standards Board (FASB) issued ASU 2010-20, Receivables
(Topic 310): Disclosure about the Credit Quality of Financing Receivables and the Allowance for
Credit Losses. This new guidance requires additional disclosures that will allow users to
understand the nature of credit risk inherent in a companys loan portfolio, how that risk is
analyzed and assessed in arriving at the allowance for credit losses, and changes and reasons for
those changes in the allowance for credit losses. The new disclosures that relate to information
as of the end of a reporting period are effective for interim and annual reporting periods ending
on or after December 15, 2010. The disclosures about activity that occurs during a reporting
period are effective for the interim and annual reporting periods beginning on or after December
15, 2010.
9
Note 2 Securities
The amortized cost and estimated market value of securities are as follows (000s omitted):
September 30, 2010 | ||||||||||||||||
Gross | Gross | Estimated | ||||||||||||||
Amortized | Unrealized | Unrealized | Market | |||||||||||||
Cost | Gains | Losses | Value | |||||||||||||
Availablefor-sale securities: |
||||||||||||||||
U.S. treasury securities and
obligations of U.S. government
corporations and agencies |
$ | 30,508 | $ | 233 | $ | (56 | ) | $ | 30,685 | |||||||
Obligations of state and political
subdivisions |
17,532 | 547 | | 18,079 | ||||||||||||
Corporate debt securities |
500 | | (50 | ) | 450 | |||||||||||
Mortgage backed securities |
2,070 | 13 | | 2,083 | ||||||||||||
Other |
1,532 | | | 1,532 | ||||||||||||
Total available-for-sale securities |
$ | 52,142 | $ | 793 | $ | (106 | ) | $ | 52,829 | |||||||
December 31, 2009 | ||||||||||||||||
Gross | Gross | Estimated | ||||||||||||||
Amortized | Unrealized | Unrealized | Market | |||||||||||||
Cost | Gains | Losses | Value | |||||||||||||
Available-for-sale securities: |
||||||||||||||||
U.S. Treasury securities and
obligations of U.S. government
corporations and agencies |
$ | 39,946 | $ | 302 | $ | (93 | ) | $ | 40,155 | |||||||
Obligations of state and political
subdivisions |
17,919 | 116 | (141 | ) | 17,894 | |||||||||||
Corporate debt securities |
500 | | (50 | ) | 450 | |||||||||||
Other |
1,532 | | | 1,532 | ||||||||||||
Total available-for-sale securities |
$ | 59,897 | $ | 418 | $ | (284 | ) | $ | 60,031 | |||||||
The amortized cost and estimated market value of securities at September 30, 2010, 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. As of September 30, 2010, all securities are available for sale (000s omitted).
10
Available for Sale | ||||||||
Amortized | Market | |||||||
Cost | Value | |||||||
Due in one year or less |
$ | 9,472 | $ | 9,536 | ||||
Due in one year through five years |
7,668 | 7,838 | ||||||
Due after five years through ten years |
2,145 | 2,159 | ||||||
Due after ten years |
7,123 | 7,474 | ||||||
26,408 | 27,007 | |||||||
Federal agency pools |
24,202 | 24,290 | ||||||
Other |
1,532 | 1,532 | ||||||
Total |
$ | 52,142 | $ | 52,829 | ||||
Securities having a carrying value of $28,937,000 (market value of $29,556,000) were pledged at
September 30, 2010 to secure public deposits, repurchase agreements, and for other purposes
required by law.
Note 3 Loans
Major categories of loans included in the portfolio at September 30, 2010 and December 31, 2009 are
as follows (dollars in thousands):
September 30, | December 31, | |||||||
2010 | 2009 | |||||||
Commercial Real Estate |
$ | 222,796 | $ | 230,053 | ||||
Residential Mortgages |
76,186 | 81,887 | ||||||
Commercial |
30,016 | 36,268 | ||||||
Consumer |
4,711 | 6,055 | ||||||
Total |
$ | 333,709 | $ | 354,263 | ||||
The Company places loans in non-accrual status when, in the opinion of management, uncertainty
exists as to the ultimate collection of principal and interest. This typically includes loans that
have exceeded 90 days past-due. Management knows of no loans (other than those that are immaterial
in amount) which have not been disclosed below which cause it to have doubts as to the ability of
the borrowers to comply with the contractual loan terms, or which may have a material effect on the
Companys balance sheet or results from operations. Non-performing assets consist of non-accrual
loans, loans past due 90 or more days, restructured loans and real estate that has been acquired in
full or partial satisfaction of loan obligations or upon foreclosure. As of September 30, 2010,
other real estate owned consisted of 32 properties, compared to 39 properties at December 31, 2009.
Other real estate is carried on the books at the lower of fair value less the estimated cost to
sell, or the
carrying amount of the loan at the date of foreclosure. The following table summarizes
non-performing assets (dollars in thousands):
11
September 30, | December 31, | |||||||
2010 | 2009 | |||||||
Non-accrual loans |
$ | 41,558 | $ | 38,026 | ||||
Loans past due 90 or more days and still accruing |
1,221 | 8 | ||||||
Restructured debt |
30,998 | 25,118 | ||||||
Total non-performing loans |
73,777 | 63,152 | ||||||
Other real estate owned |
6,565 | 6,235 | ||||||
Total non-performing assets |
$ | 80,342 | $ | 69,387 | ||||
Total non-performing loans to total loans |
22.11 | % | 17.83 | % | ||||
Total non-performing assets to total assets |
18.69 | % | 15.02 | % |
Note 4 Allowance for Possible Loan Losses
Activity in the allowance for possible loan losses is as follows (dollars in thousands):
Nine Months Ended | Year Ended | |||||||
September 30, 2010 | December 31, 2009 | |||||||
Loan loss balance Beginning of period |
$ | 9,469 | $ | 7,116 | ||||
Provision for loan losses |
10,903 | 16,169 | ||||||
Charge-offs |
(6,844 | ) | (14,270 | ) | ||||
Recoveries |
325 | 454 | ||||||
Loan loss balance End of period |
$ | 13,853 | $ | 9,469 | ||||
Allowance as a % of total loans |
4.15 | % | 2.67 | % | ||||
Allowance as a % of total non-performing loans |
18.78 | % | 14.99 | % |
The allowance for possible loan losses is maintained at a level believed adequate by management to
absorb potential losses from impaired loans as well as the remainder of the loan portfolio. The
allowance for loan losses is based upon periodic analysis of the portfolio, economic conditions and
trends, historical credit loss experience, borrowers ability to repay and collateral values.
12
Note 5 Fair Value Measurements
The following tables contain information about the Companys assets and liabilities measured at
fair value on a recurring basis at September 30, 2010, and the valuation techniques used by the
Company to determine those fair values.
In general, fair values determined by Level 1 inputs use quoted prices in active markets for
identical assets or liabilities that the Company has the ability to access.
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 and liabilities 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 or liability.
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 or liability.
Disclosures concerning assets and liabilities at fair value are as follows:
Quoted Prices | ||||||||||||||||
in Active Markets | Significant Other | Significant | ||||||||||||||
for Identical Assets | Observable Inputs | Unobservable Inputs | Balance at | |||||||||||||
(Level 1) | (Level 2) | (Level 3) | Sept. 30, 2010 | |||||||||||||
Assets: |
||||||||||||||||
Investment securities
available-for-sale: |
||||||||||||||||
U.S. treasury securities |
$ | 1,006 | $ | | $ | | $ | 1,006 | ||||||||
U.S. government corporations
and agencies |
| 29,679 | | 29,679 | ||||||||||||
Obligations of state and political
subdivisions |
| 18,079 | | 18,079 | ||||||||||||
Corporate debt securities |
| | 450 | 450 | ||||||||||||
Mortgage backed securities |
| 2,083 | | 2,083 | ||||||||||||
Other |
| 1,532 | | 1,532 | ||||||||||||
Total available-for-sale securities |
$ | 1,006 | $ | 51,373 | $ | 450 | $ | 52,829 | ||||||||
13
Changes in Level 3 Assets and Liabilities Measured at Fair Value on a Recurring Basis
(dollars in thousands)
(dollars in thousands)
Investment | ||||
securities - available- | ||||
for-sale | ||||
Balance at December 31, 2009 |
$ | 450 | ||
Total realized and unrealized gains (losses) included in income |
| |||
Total unrealized gains (losses) included in other
comprehensive income |
| |||
Net purchases, sales, calls and maturities |
| |||
Net transfers in/out of Level 3 |
| |||
Balance at September 30, 2010 |
$ | 450 |
Investment Securities Available for Sale. Investment securities available for sale are recorded at
fair value on a recurring basis. Fair value measurement is based upon quoted prices for similar
assets, if available. If quoted prices are not available, fair values are measured using matrix
pricing models, or other model-based valuation techniques requiring observable inputs other than
quoted prices such as yield curves, prepayment speeds, and default rates. Recurring Level 1
securities would include U.S. Treasury securities that are traded by dealers or brokers in active
over-the-counter markets. Recurring Level 2 securities include U.S. government agency securities,
U.S. government sponsored agency securities, mortgage-backed securities, collateralized mortgage
obligations and municipal bonds. Where Level 1 or Level 2 inputs are not available, securities are
classified within Level 3 of the hierarchy. Changes in fair market value are recorded in other
comprehensive income as the securities are available for sale.
Of the Level 3 assets that were still held by the Company at September 30, 2010, there were $50,000
in unrealized losses recognized in other comprehensive income in the consolidated balance sheet.
There were no gains or losses realized through the income statement for these assets during the
nine months ended September 30, 2010.
Both observable and unobservable inputs may be used to determine the fair value of positions
classified as Level 3 assets and liabilities. As a result, the unrealized gains and losses for
these assets and liabilities presented in the tables above may include changes in the fair value
that were attributable to both observable and unobservable inputs.
Available-for-sale investment securities categorized as Level 3 assets consist of a trust preferred
investment issued by a local area bank holding company. The Company estimates fair value of these
investments on the present value of expected future cash flows using managements best estimate of
key assumptions.
The Company also has assets that under certain conditions are subject to measurement at fair value
on a non-recurring basis. These assets are impaired loans accounted for under FASB ASC Topic 310:
Accounting by Creditors for Impairment of a Loan, and Other Real Estate Owned. The Company has
estimated the fair value of these assets using Level 3 inputs, including discounted cash
flow projections and estimated realizable value of the underlying collateral (typically based on
outside appraisals).
14
Assets Measured at Fair Value on a Nonrecurring Basis at September 30, 2010
(dollars in thousands)
(dollars in thousands)
Significant | Total | |||||||||||||||||||
Quoted Prices in | Other | Significant | Losses | |||||||||||||||||
Balance | Active Markets | Observable | Unobservable | YTD | ||||||||||||||||
Sept. 30, | For Identical | Inputs | Inputs | Sept. 30, | ||||||||||||||||
2010 | Assets (Level 1) | (Level 2) | (Level 3) | 2010 | ||||||||||||||||
Assets |
||||||||||||||||||||
Impaired loans
accounted for under
FAS 114 |
$ | 53,876 | $ | | $ | | $ | 53,876 | $ | 3,427 | ||||||||||
Other Real Estate
Owned |
$ | 6,565 | $ | | $ | | $ | 6,565 | $ | 556 |
Impaired Loans. The Company does not record loans at fair value on a recurring basis.
However, on occasion, a loan is considered impaired and an allowance for loan loss is established.
A loan is considered impaired when it is probable that all of the principal and interest due under
the original terms of the loan may not be collected. Once a loan is identified as individually
impaired, management measures impairment in accordance with FASB ASC Topic 310: Accounting by
Creditors for Impairment of a Loan. The fair value of impaired loans is estimated using one of
several methods, including collateral value, market value of similar debt, enterprise value,
liquidation value and discounted cash flows. Those impaired loans not requiring an allowance
represent loans for which the fair value of the expected repayments or collateral exceed the
recorded investments in such loans. In accordance with FASB ASC Topic 825: The Fair Value Option
for Financial Assets and Liabilities, impaired loans where an allowance is established based on the
fair value of collateral require classification in the fair value hierarchy. When the fair value of
the collateral is based on an observable market price or a current appraised value, the Company
records the impaired loan as nonrecurring Level 2. When an appraised value is not available or
management determines the fair value of the collateral is further impaired below the appraised
value and there is no observable market price, the Company records the impaired loan as
nonrecurring Level 3.
Other Real Estate. Other real estate is carried at the lower of (1) the fair value of the asset,
determined by current appraisal, less the estimated costs to sell the asset or (2) the remaining
balance of the related loan.
Other assets, including goodwill and other intangible assets, are also subject to periodic
impairment assessments under other accounting principles generally accepted in the United States of
America. These assets are not considered financial instruments. Accordingly, these assets have
been omitted from the above disclosures.
15
Note 6 Earnings per Share
Basic earnings per share are calculated by dividing net income by the weighted average number of
common shares outstanding during the period. Diluted earnings per share reflect additional common
shares that would have been outstanding if dilutive potential common shares had been issued.
Potential common shares that may be issued by the Company relate to outstanding stock options.
Earnings per common share have been computed based on the following (in thousands, except per share
data):
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Net income (loss) |
$ | (8,456 | ) | $ | (673 | ) | $ | (9,197 | ) | $ | (3,903 | ) | ||||
Average number of common shares
outstanding used
to calculate basic earnings per
common share |
3,488,795 | 3,476,310 | 3,492,488 | 3,476,149 | ||||||||||||
Effect of dilutive securities |
| | | | ||||||||||||
Average number of common shares
outstanding used
to calculate diluted earnings per
common share |
3,488,795 | 3,476,310 | 3,492,488 | 3,476,149 | ||||||||||||
Number of anti-dilutive stock options
excluded from
diluted earnings per share computation |
118,793 | 145,293 | 118,793 | 145,293 |
Note 7 Fair Value of Financial Instruments
The fair value of a financial instrument is the current amount that would be exchanged between
willing parties, other than in a forced liquidation. Fair value is best determined based on quoted
market prices. However, in many instances, there are no quoted market prices for the Corporations
various financial instruments. In cases where quoted market prices are not available, fair values
are based on estimates using present value or other valuation techniques. Those techniques are
significantly affected by the assumptions used, including the discount rate and estimates of future
cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement
of the instrument. FASB ASC 825-10-50: Financial Instruments excludes certain financial
instruments and all nonfinancial instruments from its disclosure requirements. Accordingly, the
aggregate fair value amounts presented may not necessarily represent the underlying fair value of
the Corporation.
The following methods and assumptions were used by the Corporation in estimating fair value
disclosures for financial instruments:
Cash and Cash Equivalents The carrying amounts of cash and short-term instruments approximate
fair values.
Securities (See Note 5)
16
Loans Held for Sale - Fair values for loans held for sale are based on commitments on hand from
investors or prevailing market prices.
Loans Receivable - For variable-rate loans that re-price frequently and with no significant change
in credit risk, fair values are based on carrying values. Fair values for certain mortgage loans
(e.g., one-to four-family residential), credit card loans, and other consumer loans are based on
quoted market prices of similar loans sold in conjunction with securitization transactions,
adjusted for differences in loan characteristics. Fair values for other loans (e.g., commercial
real estate and investment property, mortgage loans, commercial, and industrial loans) are
estimated using discounted cash flow analyses, using interest rates currently being offered for
loans with similar terms to borrowers of similar credit quality. Fair values for nonperforming
loans are estimated using discounted cash flow analyses or underlying collateral values, where
applicable.
Deposit Liabilities - The fair values disclosed for demand deposits (e.g., interest and noninterest
checking, passbook savings, and certain types of money market accounts) are, by definition, equal
to the amount payable on demand at the reporting date (i.e., their carrying amounts). The carrying
amounts of variable-rate, fixed-term money market accounts and certificates of deposit approximate
their fair values at the reporting date. Fair values for fixed-rate certificates of deposit are
estimated using a discounted cash flow calculation that applies interest rates currently being
offered on certificates to a schedule of aggregated expected monthly maturities on time deposits.
Long-term Borrowings - The fair values of the Corporations long-term borrowings are estimated
using discounted cash flow analyses based on the Banks current incremental borrowing rates for
similar types of borrowing arrangements.
Short-term Borrowings - The carrying amounts of federal funds purchased, borrowings under
repurchase agreements, and other short-term borrowings maturing within 90 days approximate their
fair values. Fair values of other short-term borrowings are estimated using discounted cash flow
analyses based on the Corporations current incremental borrowing rates for similar types of
borrowing arrangements.
Accrued Interest - The carrying amounts of accrued interest approximate fair value.
Other Instruments The fair values of other financial instruments, including loan commitments and
unfunded letters of credit, based on a discounted cash flow analysis, are not material.
The estimated fair values and related carrying values or notional amounts of the Corporations
financial instruments are as follows (000s omitted):
17
September 30, 2010 | December 31, 2009 | |||||||||||||||
Estimated | Estimated | |||||||||||||||
Carrying | Fair | Carrying | Fair | |||||||||||||
Amount | Value | Amount | Value | |||||||||||||
Assets: |
||||||||||||||||
Cash and short-term
investments |
$ | 30,127 | $ | 30,127 | $ | 29,260 | $ | 29,260 | ||||||||
Securities |
52,829 | 52,829 | 60,031 | 60,031 | ||||||||||||
Loans |
319,856 | 329,526 | 344,794 | 357,800 | ||||||||||||
Loans held for sale |
485 | 494 | 774 | 794 | ||||||||||||
Accrued interest receivable |
2,101 | 2,101 | 2,244 | 2,244 | ||||||||||||
Liabilities: |
||||||||||||||||
Noninterest-bearing deposits |
58,385 | 58,385 | 54,647 | 54,647 | ||||||||||||
Interest-bearing deposits |
361,028 | 364,705 | 388,098 | 390,331 | ||||||||||||
Long-term debt |
128 | 128 | 282 | 282 | ||||||||||||
Accrued interest payable |
149 | 149 | 221 | 221 |
18
ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
Overview
PSB Group, Inc. (the Company) was formed on February 28, 2003 as a bank holding company for the
purpose of owning Peoples State Bank (the Bank) pursuant to a plan of reorganization adopted by
the Bank and its shareholders. Pursuant to the reorganization, each share of Bank stock held by
existing shareholders was exchanged for three shares of common stock of PSB Group, Inc. The
reorganization had no consolidated financial statement impact. Share amounts for all prior periods
presented have been restated to reflect the reorganization.
The Bank was incorporated and chartered under the laws of the state of Michigan in 1909. The Bank
operated as a unit bank until July 20, 1992, when we opened our first branch office in Sterling
Heights, Michigan. In May 1998, the Bank acquired Madison National Bank, Madison Heights, Michigan
(Madison). On May 1, 2000, the Bank acquired 100% of the common stock of Universal Mortgage
Corporation, a southeast Michigan based mortgage lender. Today we operate 11 banking
offices.
The Bank provides customary retail and commercial banking services to our customers, including
checking and savings accounts, time deposits, safe deposit facilities, commercial loans, real
estate mortgage loans, installment loans, IRAs and night depository facilities. Our deposits are
insured by the Federal Deposit Insurance Corporation (FDIC) to applicable legal limits and we are
supervised and regulated by the FDIC and Michigan Office of Financial and Insurance Regulation
(OFIR).
The Bank provides a full range of retail and commercial banking services designed to meet the
borrowing and depository needs of small and medium-sized businesses and consumers in local areas.
Substantially all of our loans are to customers located within our service area. The Bank has no
foreign loans or highly leveraged transaction loans, as defined by the Federal Reserve Board
(FRB). The Bank conducts our lending activities pursuant to the loan policies adopted by our
Board of Directors. These loan policies grant individual loan officers authority to make secured
and unsecured loans in specific dollar amounts; senior officers or various loan committees must
approve larger loans. Our management information systems and loan review policies are designed to
monitor lending sufficiently to ensure adherence to our loan policies.
The Bank also offers a full range of deposit and personal banking services insured by the FDIC,
including (i) commercial checking and small business checking products, (ii) retirement accounts
such as Individual Retirement Accounts (IRA), (iii) retail deposit services such as certificates
of deposits, money market accounts, savings accounts, checking account products and Automated
Teller Machines (ATMs), Point of Sale and other electronic services, and (iv) other personal
miscellaneous services such as safe deposit boxes, foreign drafts, foreign currency exchanges,
night depository services, travelers checks, merchant credit cards, direct deposit of payroll, U.S.
savings bonds, official bank checks and money orders. The Bank also offers third party credit
cards and internet banking. The Bank provides commercial and public fund accounts with money
market sweep accounts through Federated Investments, a third party vendor. The Bank also provides
investment services through Primevest Financial Services, Inc. Full-time representatives work at
various branch offices and offer a full range of investment products.
The consolidated financial statements include the accounts of PSB Group, Inc. and its wholly owned
subsidiaries, Peoples State Bank and PSB Capital, Inc. PSB Insurance Agency, Inc. is a wholly
owned subsidiary of Peoples State Bank. PSB Capital, Inc. was formed in October, 2004. Through
19
September 30, 2010, there has been no business transacted by PSB Capital, Inc. All significant
inter-company transactions are eliminated in consolidation.
Net income is derived primarily from net interest income, which is the difference between interest
earned on the Banks loan and investment portfolios and its cost of funds, primarily interest paid
on deposits and borrowings. The volume of, and yields earned, on loans and investments and the
volume of, and rates paid, on deposits determine net interest income.
Recent Events
Stipulation and Order
On September 28, 2009, the Bank entered into a Stipulation and Consent to the Issuance of an
Order to Cease and Desist with the FDIC and the OFIR (the Stipulation and Order.)
Prior to the issuance of the Stipulation and Order, the Banks board and management had already
commenced initiatives and strategies to address the issues noted in the Stipulation and Order. The
Bank continues to work in cooperation with its regulators to satisfy all of the points contained in
the Stipulation and Order. The Bank continues to pursue plans to increase capitalization through a
combination of capital raising efforts, which include conventional efforts in public and private
markets, although such efforts have not been successful to date.
The Stipulation and Order requires the Bank to take action in the following areas:
| The Bank shall have and retain qualified management. |
| The Board of Directors shall assume full responsibility for the approval of sound policies and objectives and for the supervision of all of the Banks activities. |
| Increase the Banks level of Tier 1 capital as a percentage of total assets to at least 8 percent. |
| Charge off any loans classified as loss. |
| Prohibit the extension of credit to borrowers that have had loans with the Bank that were classified substandard, doubtful or special mention without prior board approval. |
| Prohibit the extension of credit to borrowers that have had loans charged off or classified as loss in exam reports. |
| The Bank may not declare or pay any cash dividend without prior written consent of the FDIC and OFIR. |
| Prior to submission or publication of all Reports of Condition, the Board shall review the adequacy of the Banks Allowance for Loan and Lease Losses. |
| Within 30 days of the effective date of the Stipulation and Order, the Bank shall eliminate and/or correct all violations of law, rule, and regulations. |
| Within 60 days from the effective date of the Stipulation and Order, the Bank shall correct all deficiencies in the loans listed for Special Mention. |
| Prepare and submit progress reports the FDIC and OFIR. |
The Stipulation and Order will remain in effect until modified or terminated by the FDIC and OFIR.
The Bank expects to serve its customers in all areas including making loans, establishing lines of
credit, accepting deposits and processing banking transactions. As of September 30, 2010, the
Banks Tier 1 capital to average assets ratio (leverage ratio) was 1.78%. Failure of the Bank to
20
comply with the terms of the Stipulation and Order may subject the Bank to further enforcement
action by the FDIC and OFIR, which could have a material adverse effect on the Company. Please
refer to our annual report on Form 10-K for the year ended December 31, 2009 for additional
information.
Prompt Corrective Action Directive
In August 2010, the FDIC issued a Prompt Corrective Action Directive to the Bank notifying the Bank
that the provisions applicable to a significantly undercapitalized bank now apply to the Bank since
the Bank failed to submit an acceptable capital restoration plan to the FDIC.
Under the Prompt Corrective Action framework established under the Federal Deposit Corporation
Improvement Act of 1991 (FDICIA), there are five capital tiers for banks:
Total Risk-Based | Tier 1 Risk-Based | |||||||||||
Capital Ratio | Capital Ratio | Leverage Ratio | ||||||||||
Well capitalized |
10% or above | 6% or above | 5% or above | |||||||||
Adequately capitalized |
8% or above | 4% or above | 4% or above | |||||||||
Undercapitalized |
Less than 8% | Less than 4% | Less than 4% | |||||||||
Significantly undercapitalized |
Less than 6% | Less than 3% | Less than 3% | |||||||||
Critically undercapitalized |
| | A ratio of tangible equity to total assets of 2% or less |
Pursuant to the Prompt Corrective Action Directive issued to the Bank, the Bank is directed to
take one or both of the following actions to recapitalize the Bank:
1. | The Bank shall sell enough voting shares or obligations of the Bank so that the Bank will be adequately capitalized after the sale; and/or |
2. | The Bank shall accept an offer to be acquired by a depository institution holding company or to combine with another insured depository institution. |
Under the Prompt Corrective Action framework established under FDICIA, the failure to meet minimum
capital requirements can initiate both mandatory and additional discretionary actions by regulators
that could have a material adverse effect on the Bank and the Company. Each of the categories
above subjects banks in such condition to increasing levels of regulatory scrutiny which frequently
includes increased supervision; restrictions on operations, restrictions on the expansion of
activities and growth; civil penalties, in some instances; and in the case of critically
undercapitalized banks, the appointment of a conservator. The Prompt Corrective Action framework
generally requires the FDIC to resolve the institution if the institution is unable to raise
sufficient capital within 90 days of the date on which it was determined that the institution was
critically undercapitalized.
Management of the Company is committed to exploring all feasible alternatives in order to comply
with the Prompt Corrective Action Directive. The Company recently engaged the investment banking
firm of Cappello Capital Corp., Santa Monica, California, to assist it in its efforts. In
addition, the Company recently distributed invitations of interest to select bank
21
holding companies
that it believes are capable of completing a transaction. To-date, the Companys efforts to
recapitalize the Bank have not been successful and in light of the Banks current critically
undercapitalized status, management does not view the prospects of recapitalization as being likely
given the timeframe for completion.
On November 4, 2010 the Bank received a written notice from the FDIC officially confirming that the
Bank is now considered Critically Undercapitalized for purposes of the prompt corrective action
provisions of Section 38 of Part 325 of the FDICs regulations. In addition to the restrictions on
its operations to which it was already subject (as described in the Companys Current Report on
Form 8-K filed on September 24, 2010), the Bank, as a result of its critically undercapitalized
status, is prohibited from doing any of the following without the prior written approval of the
FDIC: entering into material transactions outside the usual course of business; extending credit
for highly leveraged transactions; amending the Banks charter or bylaws; making a change to
accounting methods; engaging in any covered transaction (as defined in Section 23A(b) of the
Federal Reserve Act) with an affiliate; paying excessive compensation or bonuses; paying interest
on new or renewed liabilities at a rate that would increase the Banks weighted average cost of
funds to a level significantly exceeding the prevailing rates on interest on deposits in the Banks
normal market areas; and making any principal or interest payment on subordinated debt beginning 60
days after becoming critically undercapitalized. The notice also stated that the FDIC will be
required to place Peoples State Bank in receivership by January 26, 2011, unless it is determined
that a different action would better carry out the purposes of section 38.
Financial Condition
Company assets consist of customer loans, investment securities, bank premises and
equipment, cash and other operating assets. Total assets decreased approximately $32.2 million to
$429.8 million at September 30, 2010 from $462 million at December 31, 2009. We reduced our
investment portfolio by approximately $7.2 million to $52.8 million at September 30, 2010 as
compared to $60 million at December 31, 2009. Our loan portfolio decreased approximately $20.6
million to $333.7 million at September 30, 2010. This was the result of a $7.3 million decrease in
commercial real estate loans, a $6.3 million decrease in other commercial loans, a $5.7 million
decrease in residential mortgages and a $1.3 million decrease in other consumer loans. Loans held
for sale decreased to $485 thousand at September 30, 2010 from $774 thousand at December 31, 2009.
Other Real Estate Owned (repossessed properties) increased $330 thousand since the end of 2009.
Bank Premises and Equipment decreased $927 thousand in the first nine months of 2010 due mainly to
the sale of one of our branch facilities in June.
During the first nine months of 2010, we experienced net loan charge-offs of $6.5 million. This
compares to net charge-offs of $6.2 million during the first nine months of 2009. In addition, at
September 30, 2010, we were carrying $73.8 million in non-performing loans compared to $63.2
million at December 31, 2009. This high level of net charge-offs and non-performing loans is the
direct result of the continuing unfavorable economic conditions in the state of Michigan, combined
with the ongoing problems related to the residential real estate market in southeast Michigan.
During the first nine months of 2010, we recorded a loan loss provision of $10.9 million compared
to a $6.4 million provision during the first nine months of 2009. Our loan loss reserve as a
percentage
22
of total loans is 4.15% as of September 30, 2010, compared to 2.67% at December 31,
2009. Management believes the reserve is sufficient to meet anticipated future loan losses. The
discussions set forth in Note 3 Loans and Note 4 Allowance for Possible Loan Losses in
the Financial Statements contained in this report are hereby incorporated by this reference.
Total liabilities decreased $23.6 million to $421.7 million at September 30, 2010 from $445.3
million at December 31, 2009. Total deposits decreased $23.3 million to $419.4 million at
September 30, 2010 from $442.7 at December 31, 2009. This was mainly due to a $3.2 million
decrease in certificates of deposit, a $23.3 million decrease in interest bearing demand deposits
and a $517 thousand decrease in low cost savings deposits, partially offset by a $3.7 million
increase in non-interest bearing demand balances. The discussion under the caption Recent Events
is hereby incorporated by reference.
Financial Results
Three Months Ended September 30, 2010
For the three months ended September 30, 2010, we realized a net loss of $8.5 million compared to a
net loss of $673 thousand for the same period in 2009. Total interest income decreased $747
thousand in the third quarter of 2010 compared to the third quarter of 2009. Interest and fees on
loans decreased $572 thousand in the third quarter of 2010 compared to the same period in 2009.
The decrease in interest and fees on loans was due to the overall decrease in the size of our loan
portfolio and to a decrease in the yield. We realized a $27.8 million decrease in our average
loans in the third quarter of 2010 compared to the third quarter of 2009. This was the result of a
$21.2 decrease in our average commercial loans, a $4.7 million decrease in our average residential
real estate portfolio and a $1.9 million decrease in average consumer loans. In addition to the
decrease in average loan balances, we have seen our yield on loans decrease 22 basis points in the
third quarter of 2010 compared to the third quarter of 2009. This drop in yield is due to the
lower overall interest rate environment experienced in 2010 and also to a $30.5 million increase in
non-performing loans
over the September 30, 2009 level. Interest on investment securities also declined between the two
periods. Our average investment in securities decreased $15.7 million compared to the third
quarter of 2009. The effect of the decrease in the average investment was compounded by a 34 basis
points decrease in yield on those securities. The net result was a $175 thousand decrease in
interest income from securities.
More than offsetting the decrease in interest income was a $1.1 million decrease in interest
expense in the third quarter of 2010 compared to the third quarter of 2009. The result was a $340
thousand increase in net interest income comparing the two quarters. Interest on deposits
decreased $1 million comparing the two quarters. Average interest bearing balances were $24.8
million lower in the third quarter of 2010 than in the third quarter of 2009, and through
disciplined pricing, we were able to lower the rates paid and reduce the interest expense on these
deposits. Comparing the third quarter of 2010 to the third quarter of 2009 our average certificate
of deposit balances decreased $36 million, and we reduced the rate paid on these deposits by 122
basis points, resulting in a decrease in the interest on certificates of deposit of $848 thousand.
Our average savings balances decreased $560
thousand between the two quarters and we paid 9 basis points less in the third quarter of 2010 than
in the third quarter of 2009, resulting in an $8 thousand decrease in interest expense on these
balances. Our average interest bearing demand balances increased $11.8 million between the two
quarters but we paid 50 basis points less on these balances resulting in a $152 thousand decrease
in interest
23
expense from the third quarter of 2009 to the third quarter of 2010. The decrease in
interest expense on deposits was supplemented by a $79 thousand decrease in interest on borrowed
funds as we decreased our average borrowings by approximately $11 million. We have had no borrowed
funds in 2010.
During the third quarter of 2010, we recorded an $8.6 million provision for loan losses compared to
a $1.6 million provision in the third quarter of 2009. This level of provision is partly due to
the high net charge-offs we have realized in 2010 and the high level of non-performing loans, but
the majority of the provision reflects the decline in real estate values, particularly residential
construction and land development and hotels, that has been revealed in recent appraisals obtained
by the Bank. Management believes this provision is necessary to maintain the loan loss reserve at
an appropriate level.
Total other operating income decreased $1 million in the third quarter of 2010 compared to the
third quarter of 2009. This decrease was mainly the result of a $915 thousand decrease in the
gains on the sale of investment securities between the two periods.
Total other operating expenses were reduced by $176 thousand when comparing the third quarters of
2010 and 2009. Salary and benefits expense decreased $378 thousand. This is mainly due to
additional staff cuts made in December 2009, April 2010 and August 2010. Occupancy costs have been
reduced by $91 thousand due primarily to a $43 thousand decrease in depreciation expense and a
$25 thousand decrease in rent expense that resulted from the June 2009 purchase of land at two
branch facilities that had previously been leased. Legal and professional expenses were $342
thousand higher in the third quarter of 2010 than the third quarter of 2009 due mainly to higher
legal expenses related to increased collection efforts on problem loans. Other real estate owned
expenses increased $240 thousand comparing the third quarter of 2010 to the third quarter of 2009
due to a $264 increase in the write-down in the value of the repossessed properties. Marketing
expense was reduced $33 thousand as we continue efforts to control costs. FDIC insurance expense
increased $194 thousand comparing the two quarters. This was the result of higher premium rates
charged in 2010. Other operating expense decreased $98 thousand comparing the two quarters. This
is largely due to a $184 thousand pre-payment penalty incurred in September of 2009 when the Bank
paid off FHLB advances early. This reduction was partially offset by a $79 thousand increase in
commercial loan collection expenses in the third quarter of 2010 over the third quarter of 2009.
Nine Months Ended September 30, 2010
For the nine months ended September 30, 2010, we realized a net loss of $9.2 million compared to a
net loss of $3.9 million for the same period in 2009. Total interest income decreased $2.6 million
in the first nine months of 2010 compared to the first nine months of 2009. Interest and fees on
loans decreased $2.3 million in the first nine months of 2010 over the same period in 2009. The
decrease in interest and fees on loans was due to the overall decrease in the size of our loan
portfolio and to a decrease in the yield. Average total loans decreased $22.3 million comparing
the first nine months of 2010 to the first nine months of 2009. We realized a $22.8 million
decrease in the average balance of our commercial loan portfolio. Lending volumes remain low as
quality loan opportunities are scarce. This decrease in commercial loan balances, combined with a
58 basis points drop in
yield resulted in a $2.3 million decrease in interest income on our commercial loans. The drop in
yield is due to the lower overall interest rate environment in 2010, as well as a $30.5 million
increase in non-performing loans. The average balance of our consumer loan portfolio also
contracted, decreasing by $1.9 million. The drop in consumer loan balances combined with an 18
basis points drop in yield
24
resulted in a $102 thousand decrease in interest income on consumer
loans. We were able to increase the average balance in our residential real estate portfolio by
$2.4 million over the September 2009 level, but the positive effect of the increase in loan
balances was partially offset by a 7 basis points drop in yield. The result was a $62 thousand
increase in interest income on our residential real estate loans.
During the first nine months of 2010, we reduced our average investment in securities by $4.5
million. The yield on the investment portfolio decreased 34 basis points, resulting in a $310
thousand decrease in interest income on the securities portfolio.
As was the case for the third quarter of 2010, the decrease in interest expense for the first nine
months of the year more than offset the decrease in interest income. Total interest expense
decreased $3.2 million in the first nine months of 2010 compared to the first nine months of 2009.
Interest on deposits decreased $2.9 million. Our average balance of interest bearing deposits
decreased $6.6 million, and again, through disciplined pricing, we were able to reduce rates paid
on these deposits. Comparing the first nine months of 2010 to the first nine months of 2009, our
average certificate of deposit balances decreased $33.3 million, and we reduced the rate paid on
these deposits by 124 basis points, resulting in a decrease in the interest on certificates of
deposit of $2.6 million. Our average savings balances decreased $1.2 million between the two
periods and we paid 9 basis points less in the first nine months of 2010 than in the first nine
months of 2009, resulting in a $25 thousand decrease in interest expense on these balances. We
increased our low cost interest bearing demand balances by $27.8 million between the two periods,
but because we paid 48 basis points less on these balances, we realized a $318 thousand decrease in
interest expense from the first nine months of 2009 to the first nine months of 2010. The
year-to-date decrease in interest expense on deposits was supplemented by a $287 thousand decrease
in interest on borrowed funds as we decreased our average borrowings by approximately $14 million.
We have had no borrowed funds so far in 2010.
During the first nine months of 2010, we recorded a $10.9 million provision for loan losses
compared to a $6.4 million provision recorded in the first nine months of 2009. This level of
provision is necessary due to the level of net charge-offs we have realized in 2010 and the high
level of non-performing loans. Management believes this provision is necessary to maintain the
reserve at an appropriate level.
Total other operating income decreased $1.7 million in the first nine months 2010 compared to the
first nine months of 2009 This is primarily due to a $1.8 million decrease in gains on the sale of
securities in 2010 compared to 2009. Partially offsetting this drop in securities gains was a $125
thousand increase in other income which included a $159 thousand increase in investment referral
income and a $253 thousand decrease in losses on the sale of other real estate (included in other
income) partially offset by a $291 thousand decrease in gains on the sale of mortgages and mortgage
related fee income. Service charges on deposit accounts remained strong at $1.8 million.
We reduced total other operating expenses by $332 thousand in the first nine months of 2010
compared to the same period in 2009, even though our FDIC insurance expense increased $568
thousand. The FDIC increase was the result of an increase in our basic assessment rate. Salary
and benefits expense was reduced by $858 thousand. This was mainly due to the additional staff
cuts mentioned earlier. In addition, there was a $107 thousand decrease in accrued incentives
expense, a $67 thousand decrease in medical and dental expenses (related to the decrease in FTE),
and a $120 thousand decrease in accrued pension expense related to the resignation of our former
President.
25
Occupancy costs have been reduced by $387 thousand, including a $134 thousand reduction
in rent expense related to the June 2009 purchase of land at two branch facilities that had
previously been leased and a $227 thousand gain on the sale of one of our branch facilities. Legal
and professional expenses increased $593 thousand due increased collection efforts related to
problem loans. Other real estate owned expenses decreased $139 thousand due mainly to lower taxes
and maintenance expenses on the repossessed properties. We reduced marketing expenses by $126
thousand comparing the first nine months of 2010 to the same period in 2009. Other operating
expenses remained relatively flat at $2.1 million as specific components of this item moved in
opposite directions. Fidelity and liability insurance premiums increased approximately $203
thousand and loan related expenses increased almost $93 thousand due to increased commercial loan
collection efforts. On the other hand, administrative expenses such as telephone, postage, travel
and stationery were reduced by approximately $97 thousand. In addition, in September of 2009, we
incurred a $184 thousand pre-payment penalty for the early pay-off of our FHLB advances. We had no
such expense in 2010.
Liquidity
The Bank manages its liquidity position with the objective of maintaining sufficient funds to
respond to the needs of depositors and borrowers and to take advantage of earnings enhancement
opportunities. In addition to the normal inflow of funds from core-deposit growth, together with
repayments and maturities of loans and investments, the Bank utilizes other short-term funding
sources such as Federal Home Loan Bank advances and the Federal Reserve Discount Window. Because
of the deterioration of the Banks capital ratios, on November 1, 2010, the Federal Reserve
informed the Bank that it would no longer be able to borrow funds through the Discount Window.
At this time, management does not expect there to be a liquidity issue but there is less liquidity
available with the closing of the Banks line at the Discount Window. During the nine months ended
September 30, 2010, the Bank generated $49.9 million in cash from the sale and maturity of
investment securities. This plus the $14.3 million generated from the pay-down of the loan
portfolio, $1.8 million generated by operating activities and $.6 million from the sale of one of
our branch facilities was used to fund the purchase of $42.3 million in new investment securities,
the run-off of $23.3 million in deposits and $.2 million in capital expenditures. As a result, as
of September 30, 2010 we had $30.1 million in cash and cash equivalents, a figure that management
considers sufficient to meet the Banks future liquidity needs.
The Company has much more limited sources of liquidity. The Companys main source of liquidity has
always been dividends paid from the Bank. However, as mentioned above under the caption Recent
Events Stipulation and Order, the Bank may not pay a dividend to the Company without prior
regulatory approval. As of September 30, 2010, the Company had liquid assets of $43 thousand which
should last until February of 2011 at the current expense rate.
Off Balance Sheet Arrangements and Contractual Obligations
The only significant off-balance sheet obligations incurred routinely by the Company are its
commitments to extend credit and its stand-by letters of credit. At September 30, 2010, the
Company had commitments to extend credit of $25.1 million and stand-by letters of credit of $3.3
million compared to $29.9 million and $2.5 million, respectively, at December 31, 2009.
26
Capital Resources
Under applicable FDIC risk-based capital standards, banks are expected to meet a minimum risk-based
capital to risk-weighted assets ratio of 8%, of which at least one-half (4%) must be in the form of
Tier 1 (core) capital. The remaining one-half may be in the form of Tier 1 or Tier 2
(supplemental) capital. The amount of loan loss allowance that may be included in capital is
limited to 1.25% of risk-weighted assets. The following table shows the capital totals and ratios
for the Bank as of September 30, 2010:
Tier 1 capital |
$ | 7,925 | ||
Total capital |
$ | 12,131 | ||
Tier 1 capital to risk-weighted assets |
2.42 | % | ||
Total capital to risk-weighted assets |
3.71 | % | ||
Tier 1 capital to average assets |
1.78 | % |
In addition, as described in the Companys Form 8-K filed on October 30, 2009, under a stipulation
and consent to the issuance of an order to cease and desist (the Stipulation and Order) entered
into with the FDIC and Michigans Office of Financial and Insurance Regulation, the Bank is
required to maintain its Tier 1 capital to assets ratio at not less than 8%. Therefore, the Bank
is currently out of compliance. The Bank continues to pursue plans to increase capitalization
through a combination of capital raising efforts, which include conventional efforts in public and
private markets, although such efforts have not been successful to date. Failure of the Bank to
comply with the terms of the Stipulation and Order may subject the Bank to further enforcement
action by the FDIC and OFIR, which could have a material adverse effect on the Company. The
discussion above under the caption, Recent Events Prompt Corrective Action Directive is
incorporated herein by reference. Also, for additional information, please refer to our annual
report on Form 10-K for the year ended December 31, 2009.
ITEM 3: | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
This item is not required of smaller reporting companies.
27
ITEM 4T: | CONTROLS AND PROCEDURES |
(a) Disclosure controls and procedures. We evaluated the effectiveness of the
design and operation of our disclosure controls and procedures as of September 30, 2010. Our
disclosure
controls and procedures are the controls and other procedures that we designed to ensure that we
record, process, summarize and report in a timely manner, the information we must disclose in
reports that we file with, or submit to the SEC. Henry R. Thiemann, our President and Chief
Executive Officer, and David A. Wilson, our Senior Vice President and Chief Financial Officer,
reviewed and participated in this evaluation. Based on this evaluation, Messrs. Thiemann and
Wilson concluded that, as of the date of their evaluation, our disclosure controls were effective.
(b) Internal controls. There have not been any significant changes in our internal
accounting controls or in other factors that could significantly affect those controls during the
quarter ended September 30, 2010.
28
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
The Company may from time-to-time be involved in legal proceedings occurring in the ordinary
course of business which, in the aggregate, involve amounts which are believed by management to be
immaterial to the financial condition of the Company. The Company is not currently involved in any
legal proceedings which management believes are of a material nature.
Item 1A. Risk Factors
This item is not required of smaller reporting companies.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Not applicable.
Item 3. Defaults Upon Senior Securities
Not applicable.
Item 4. (RESERVED)
Item 5. Other Information
Not applicable.
Item 6. Exhibits
a. Exhibits
Exhibit 10.1
|
Second Amendment to Employment Agreement dated July 17, 2010 (Henry R. Thiemann) | |
Exhibit 31.1
|
Certification of Henry R. Thiemann required by Rule 13a 14(a) | |
Exhibit 31.2
|
Certification of David A. Wilson required by Rule 13a 14(a) | |
Exhibit 32.1
|
Certification of Henry R. Thiemann required by Rule 13a 14(b) and Section 906 of the Sarbanes Oxley Act of 2002, 18 U.S.C. Section 1350 | |
Exhibit 32.2
|
Certification of David A. Wilson required by Rule 13a 14(b) and Section 906 of the Sarbanes Oxley Act of 2002, 18 U.S.C. Section 1350 |
29
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
PSB GROUP, INC. |
||||
Date: November 15, 2010 | /s/ Henry R. Thiemann | |||
Henry R. Thiemann | ||||
President and Chief Executive Officer | ||||
Date: November 15, 2010 | /s/ David A. Wilson | |||
David A. Wilson | ||||
Chief Financial Officer |
30
EXHIBIT INDEX
Exhibit 10.1 Second Amendment to Employment Agreement dated July 17, 2010 (Henry R. Thiemann)
Exhibit 31.1 Certification of Henry R. Thiemann required by Rule 13a 14(a)
Exhibit 31.2 Certification of David A. Wilson required by Rule 13a 14(a)
Exhibit 32.1 Certification of Henry R. Thiemann required by Rule 13a 14(b) and Section 906 of the Sarbanes Oxley Act of 2002, 18 U.S.C. Section 1350
Exhibit 32.2 Certification of David A. Wilson required by Rule 13a 14(b) and Section 906 of the Sarbanes Oxley Act of 2002, 18 U.S.C. Section 1350
31