DEARBORN BANCORP INC /MI/
10-Q, 1999-11-15
STATE COMMERCIAL BANKS
Previous: GREG MANNING AUCTIONS INC, 10QSB, 1999-11-15
Next: SYNAGRO TECHNOLOGIES INC, 10-Q, 1999-11-15

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 For the Quarterly period ended September 30, 1999.

Commission file number 000-24478.

 

DEARBORN BANCORP, INC.

(Exact name of registrant as specified in its charter)

 

Michigan

38-3073622


(State or other jurisdiction of
incorporation or organization)

(I.R.S. Employer
Identification No.)

 

22290 Michigan Avenue, Dearborn, MI      48123-2247

(Address of principal executive office)      (Zip Code)

 

(313) 274-1000

(Registrant's telephone number, including area code)

 

N/A

(Former name, former address and former fiscal year, if changed since last report)

 

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 the past 90 days.

Yes __ X __ No ______

Indicate the number of shares outstanding for each of the issuer's classes of common stock, as of October 31, 1999.

 

Class

Shares Outstanding


Common Stock

2,473,295

 


 

 

DEARBORN BANCORP, INC.

INDEX

 

 

Page

   

Part I.

Financial Information:

 
     

Item 1.

Financial Statements

 
     

The following consolidated financial statements of Dearborn Bancorp, Inc. and its subsidiary included in this report are:

 
     
 

Consolidated Balance Sheets - September 30, 1999, December 31, 1998 and September 30, 1998

3

 
     
 

Consolidated Statements of Income - For the Three and Nine Months Ended September 30, 1999 and 1998

4

 
     
 

Consolidated Statements of Comprehensive Income (Loss) - For the Three and Nine Months Ended September 30, 1999 and 1998

5

 
     
 

Consolidated Statements of Cash Flows - For the Nine Months Ended September 30, 1999 and 1998

6

 
     
 

Notes to Consolidated Financial Statements

7

     

Item 2.

Management's Discussion and Analysis of Financial Condition and Results of Operations, Liquidity and Capital

7-20

     

Part II.

Other Information:

 
     

      Pursuant to SEC rules and regulations, the following item(s) are included with the
      Form 10-Q Report:

     
 

Item 6. Exhibits and Reports on Form 8-K

21

     

      Pursuant to SEC rules and regulations, the following items are omitted
      from this Form 10-Q as inapplicable or to which the answer is none:

     
 

Item 1. Legal Proceedings

 
 

Item 2. Changes in Securities and Use of Proceeds

 
 

Item 3. Defaults upon Senior Securities

 
 

Item 4. Submission of Matters to a Vote of Security Holders

 
 

Item 5. Other Information

 
     

SIGNATURES

22

 

2


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS

 

(In thousands)

09/30/99
(unaudited)

12/31/98
(audited)

09/30/98
(unaudited)


 

ASSETS

           
Cash and cash equivalents            
   Cash and due from banks

$1,812

 

$2,259

 

$1,955

 
   Federal funds sold

3,276

 

3,995

 

13,132

 

      Total cash and cash equivalents

5,088

 

6,254

 

15,087

 
             

Mortgage loans held for sale

1,128

 

1,211

 

444

 

Investment securities, available for sale

60,914

 

50,211

 

45,870

 

Loans, net

           
   Gross loans

75,624

 

66,023

 

61,248

 
   Allowance for possible credit losses

(750

)

(627

)

(594

)


      Net loans

74,874

 

65,396

 

60,654

 
             

Bank premises and equipment, net

2,388

 

2,378

 

2,415

 

Accrued interest receivable

1,157

 

933

 

961

 

Other assets

822

 

372

 

380

 

   Total assets

$146,371

 

$126,755

 

$125,811

 

             

LIABILITIES

           

Deposits

           
   Non-interest bearing deposits

$ 14,132

 

$ 11,142

 

$ 9,320

 
   Interest bearing deposits

103,440

 

86,468

 

87,621

 

      Total deposits

117,572

 

97,610

 

96,941

 
             

Other liabilities

           
   Mortgage payable

499

 

517

 

523

 
   Accrued interest payable

371

 

338

 

312

 
   Other liabilities

502

 

559

 

467

 

      Total liabilities

118,944

 

99,024

 

98,243

 
             

STOCKHOLDERS' EQUITY

           
   Common stock - 5,000,000 shares authorized,
      2,473,295 shares outstanding
      at September 30, 1999,
      December 31, 1998 and
      September 30, 1998

29,015

29,015

28,483

   Accumulated deficit

(1,010

)

(1,270

)

(975

)

   Accumulated other comprehensive income (loss)

(578

)

(14

)

60

 

      Total stockholders' equity

27,427

 

27,731

 

27,568

 
             
      Total liabilities and stockholders' equity

$146,371

 

$126,755

 

$125,811

 

The accompanying notes are an integral part of these consolidated financial statements.

 

3


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
 

(In thousands, except share and per share data)

Three Months Ended

Nine Months Ended

 

09/30/99

09/30/98

09/30/99

09/30/98


Interest income

       
   Interest on loans

$1,624

$1,375

$4,538

$3,830

   Interest on investment securities,
      available for sale

839

773

2,357

1,862

   Interest on federal funds
      and deposits with banks

39

121

178

387


         Total interest income

2,502

2,269

7,073

6,079

         

Interest expense

       
   Interest on deposits

1,231

1,162

3,472

3,271

   Interest on other liabilities

9

10

26

32


         Total interest expense

1,240

1,172

3,498

3,303

         
         Net interest income

1,262

1,097

3,575

2,776

Provision for possible credit losses

40

37

707

79


Net interest income after provision
   for possible credit losses

1,222

1,060

2,868

2,697


Non-interest income

   Service charges on deposit accounts

53

39

142

102

   Fees for other services to customers

7

6

21

18

   Gain on the sale of loans

83

63

261

156

   Gain on the sale of investment securities

--

20

--

36

   Other income

3

1

3

4


         Total non-interest income

146

129

427

316

         

Non-interest expenses

   Salaries and employee benefits

574

471

1,647

1,259

   Occupancy and equipment expense

112

101

329

292

   Advertising and marketing

22

17

78

62

   Stationery and supplies

59

26

164

94

   Professional services

101

39

219

100

   Data processing

41

35

124

88

   FDIC insurance premiums

3

3

9

7

   Other operating expenses

72

67

264

169


         Total non-interest expenses

984

759

2,834

2,071

         

Income before income tax provision

384

430

461

942

Income tax provision

161

146

201

228

         

Net income

$223

$284

$260

$714


Share and per share data:

       
   Net income - basic

$0.09

$0.11

$0.11

$0.36

   Net income - diluted

$0.09

$0.11

$0.10

$0.36

 
   Weighted average number of
      shares outstanding - basic

2,473,295

2,473,295

2,473,295

1,973,184

   Weighted average number of
      shares outstanding - diluted

2,473,295

2,484,450

2,477,599

1,989,439

The accompanying notes are an integral part of these consolidated financial statements.

 

4


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (unaudited)
 

(In thousands)

Three months ended

Nine months ended

 

09/30/99

09/30/98

09/30/99

09/30/98


                 

Net income

$223

 

$284

 

$260

 

$714

 

Other comprehensive income, net of tax

               
   Unrealized gains (losses) on
      securities, available for sale
               
         Unrealized holding gains (losses)
            arising during period

(248

)

6

 

(855

)

114

 
         Less: reclassification adjustment
            for gains included in net income

--

(20

)

--

(36

)

         Tax effects

84

 

5

 

291

 

(27

)


         Total other comprehensive
            income (loss)

(164

)

(9

)

(564

)

51

 

Comprehensive income (loss)

$59

 

$275

 

$(304

)

$765

 

The accompanying notes are an integral part of these consolidated financial statements.

 

5


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)
 

(In thousands)

Nine Months Ended

 

9/30/99

9/30/98


Cash flows from operating activities

       
   Interest and fees received

$6,849

 

$5,947

 
   Interest paid

(3,464

)

(3,301

)

   Proceeds from sale of mortgages held for sale

17,138

 

17,342

 
   Origination of mortgages held for sale

(16,472

)

(12,228

)

   Participations purchased in mortgages held for sale

--

 

(5,054

)

   Cash paid to suppliers and employees

(3,250

)

(1,969

)


   Net cash provided by operating activities

801

 

737

 
         

Cash flows from investing activities

       
   Proceeds from maturities of
      securities available for sale

29,952

 

30,864

 
   Proceeds from sales of securities
      available for sale

2,400

 

30,043

 
   Purchases of securities available for sale

(44,015

)

(76,820

)

   Increase in loans, net of payments received

(10,047

)

(9,116

)

   Purchases of property and equipment

(201

)

(288

)


   Net cash (used in) investing activities

(21,911

)

(25,317

)

         

Cash flows from financing activities

       
   Net increase in non-interest bearing deposits

2,990

 

733

 
   Net increase in interest bearing deposits

16,972

 

20,811

 
   Decrease in federal funds purchased

--

 

(1,500

)

   Principal payments on mortgage payable

(18

)

(14

)

   Sale of common stock, net of offerings costs

--

 

17,977

 

   Net cash provided by financing activities

19,944

 

38,007

 
         

Increase (decrease) in cash and cash equivalents

(1,166

)

13,427

 

Cash and cash equivalents at the beginning of the period

6,254

 

1,660

 
         

Cash and cash equivalents at the end of the period

$5,088

 

$15,087

 

         

Reconciliation of net income to net cash provided by
      (used in) operating activities

Net income

$260

 

$714

 
   Adjustments to reconcile net income to net cash
      provided by (used in) operating activities

   Provision for possible credit losses

707

 

79

 
   Depreciation and amortization expense

346

 

174

 
   Accretion of discount on investment securities

(3

)

(17

)

   Amortization of premium on investment securities

106

 

1

 
   Gain on sale of investment securities

--

 

(36

)

   (Increase) decrease in mortgages held for sale

83

 

(97

)

   (Increase) in accrued interest receivable

(224

)

(238

)

   Increase (decrease) in accrued interest payable

33

 

2

 
   (Increase) in other assets

(450

)

(155

)

   Increase (decrease) in other liabilities

(57

)

310

 

         

Net cash provided by (used in) operating activities

$801

 

$737

 

The accompanying notes are an integral part of these consolidated financial statements.

 

6


 

 

 

DEARBORN BANCORP, INC. AND SUBSIDIARY FORM 10-Q (continued)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

A.

Accounting and Reporting Policies

 
   

The consolidated financial statements of Dearborn Bancorp, Inc. (the "Corporation") include the consolidation of its only subsidiary, Community Bank of Dearborn (the "Bank"). The accounting and reporting policies of the Corporation are in accordance with generally accepted accounting principles and conform to practice within the banking industry.

   

The consolidated financial statements of the Corporation as of September 30, 1999 and December 31, 1998 and for the three and nine month periods ended September 30, 1999 and 1998 reflect all adjustments, consisting of normal recurring items which are in the opinion of management, necessary for a fair presentation of the results for the interim period. The operating results for the quarter are not necessarily indicative of results of operations for the entire year.

   

The consolidated financial statements included herein have been prepared by the Corporation, without an audit, pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations. These financial statements should be read in conjunction with the financial statements and notes thereon included in the Corporation's 1998 Annual Report to Stockholders on Form 10-K.

PART 1 - FINANCIAL INFORMATION

ITEM 2. - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
   AND RESULTS OF OPERATIONS

The following discussion and analysis is intended to address significant factors affecting the financial condition and results of operations of the Corporation. The discussion provides a more comprehensive review of the financial position and operating results than can be obtained from a reading of the financial statements and footnotes presented elsewhere in this report.

Certain information contained in Management's Discussion and Analysis of Financial Condition and Results of Operations may be deemed to include forward-looking statements within the meaning of The Private Securities Litigation Reform Act of 1995 and are subject to the Act's safe harbor provisions. These statements are based on current expectations and involve a number of risks and uncertainties. Actual results could differ materially and adversely from those described in the forward-looking statements as a result of various factors outside the control of the Corporation, including but not limited

7


 

to the following: the risk of non-payment of loans, changes in prevailing economic conditions causing declines in real estate market values, rapid changes in interest rates and the monetary and fiscal policies of the federal government, and strong competition for deposits, loans and other financial services from competitors.

General

The Corporation was formed in 1992 and the Bank was formed in 1993. Principal operations of the Bank commenced on February 28, 1994 when the Bank opened for business at its main office, located at 22290 Michigan Avenue, Dearborn, Michigan. On December 20, 1995, the Bank opened its second office, located at 24935 West Warren Avenue, Dearborn Heights, Michigan. On August 11, 1997, the Bank opened its third office, located at 44623 Five Mile Road, Plymouth Township, Michigan.

Results of Operations

The Corporation reported net income of $223,000 and $260,000 for the three month and nine month periods ended September 30, 1999, respectively, compared to net income of $284,000 and $714,000 for the three and nine month periods ended September 30, 1998. The Corporation's net income for the nine month period ended September 30, 1999 was negatively impacted by a charge-off of $543,000 during the second quarter due to the bankruptcy of a commercial borrower.

Net Interest Income

1999 Compared to 1998. Net interest income for the three month period ended September 30, 1999 was $1,262,000 compared to $1,097,000 for the same period ended September 30, 1998, an increase of $165,000 or 15%. The increase was caused primarily by an increase in the Corporation's interest rate spread to 2.40% in 1999 from 2.16% in 1998. At the same time, the Corporation's average earning assets increased by $18.8 million between the periods while average interest-bearing liabilities grew by $16.3 million. The Corporation's net interest margin decreased in 1999 to 3.62% from 3.64% in 1998. The Corporation's increase in interest rate spread was a result of lowering the cost of deposits, while increasing loan volume.

Net interest income for the nine month period ended September 30, 1999 was $3,575,000 compared to $2,776,000 for the same period ended September 30, 1998, an increase of $799,000 or 29%. This increase was caused primarily by an increase in average earning assets of $24.7 million between the periods while average interest-bearing liabilities grew by $16.3 million. Additionally, the Corporation's average cost of deposits decreased to 4.77% in 1999 from 5.40% in 1998. At the same time the Corporation's interest rate spread increased to 2.32% in 1999 from 2.08% in 1998. The Corporation's net interest margin also increased in 1999 to 3.55% from 3.43% in 1998. The Corporation's increase in interest rate spread was a result of lowering the cost of deposits, while increasing loan volume.

8


 

Average Balances, Interest Rates and Yields. Net interest income is affected by the difference ("interest rate spread") between rates of interest earned on interest-earning assets and rates of interest paid on interest-bearing liabilities and the relative amounts of interest-bearing liabilities and interest-earning assets. When the total of interest-earning assets approximates or exceeds the total of interest-bearing liabilities, any positive interest rate spread will generate net interest income. Financial institutions have traditionally used interest rate spreads as a measure of net interest income. Another indication of an institution's net interest income is its "net yield on interest-earning assets" or "net interest margin," which is net interest income divided by average interest-earning assets.

The following table sets forth certain information relating to the Corporation's consolidated average interest-earning assets and interest-bearing liabilities and reflects the average yield on assets and average cost of liabilities for the periods indicated. Such yields and costs are derived by dividing income or expense by the average daily balance of assets or liabilities, respectively, for the periods presented. During the periods indicated, non-accruing loans, if any, are included in the net loan category.

   Three Months ended
   September 30, 1999

   Three Months ended
   September 30, 1998


(In thousands)

   Average
   Balance

   Interest

   Average
   Rate

   Average
   Balance

   Interest

   Average
   Rate


             

Assets

           

   Federal funds sold and interest
      bearing deposits with banks

$3,103

$39

5.03%

$8,904

$121

5.44%

   Investment securities, available for sale

60,584

839

5.54%

51,225

773

6.04%

   Loans

75,694

1,624

8.58%

60,477

1,375

9.09%


      Sub-total earning assets

139,381

2,502

7.18%

120,606

2,269

7.53%

   Other assets

6,059

   

5,230

   

             

      Total assets

$145,440

   

$125,836

   

             

Liabilities and stockholders' equity

           

   Interest bearing deposits

$103,230

$1,231

4.77%

$86,891

$1,162

5.35%

   Other borrowings

510

9

7.06%

525

10

7.62%


      Sub-total interest bearing liabilities

103,740

1,240

4.78%

87,416

1,172

5.36%

   Non-interest bearing deposits

13,570

   

10,344

   

   Other liabilities

857

   

474

   

   Stockholders' equity

27,273

   

27,602

   
             

      Total liabilities and stockholders' equity

$145,440

   

$125,836

   

             

      Net interest income

 

$1,262

   

$1,097

 

             

      Net interest rate spread

   

2.40%

   

2.17%


             

      Net interest margin on earning assets

   

3.62%

   

3.64%


 

9


 

   Nine Months ended
   September 30, 1999

   Nine Months ended
   September 30, 1998


(In thousands)

   Average
   Balance

   Interest

   Average
   Rate

   Average
   Balance

   Interest

   Average
   Rate


             

Assets

           

   Federal funds sold and interest
      bearing deposits with banks

$4,423

$178

5.37%

$9,622

$387

5.36%

   Investment securities, available for sale

56,530

2,357

5.56%

41,982

1,862

5.91%

   Loans

71,800

4,538

8.43%

56,453

3,830

9.05%


      Sub-total earning assets

132,753

7,073

7.10%

108,057

6,079

7.50%

   Other assets

5,672

   

5,137

   

             

      Total assets

$138,425

   

$113,194

   

             

Liabilities and stockholders' equity

           

   Interest bearing deposits

$97,033

$3,472

4.77%

$80,695

$3,271

5.40%

   Other borrowings

511

26

6.78%

501

32

8.52%


      Sub-total interest bearing liabilities

97,544

3,498

4.78%

81,196

3,303

5.42%

   Non-interest bearing deposits

12,507

   

10,576

   

   Other liabilities

845

   

478

   

   Stockholders' equity

27,529

   

20,944

   

             

      Total liabilities and stockholders' equity

$138,425

   

$113,194

   

             

      Net interest income

 

$3,575

   

$2,776

 

             

      Net interest rate spread

   

2.32%

   

2.08%


             

      Net interest margin on earning assets

   

3.55%

   

3.43%


 

10


 

Rate/Volume Analysis. The following table analyzes net interest income in terms of changes in the volume of interest-earning assets and interest-bearing liabilities and changes in yields and rates. The table reflects the extent to which changes in the interest income and interest expense are attributable to changes in volume (changes in volume multiplied by prior year rate) and changes in rate (changes in rate multiplied by prior year volume). Changes attributable to the combined impact of volume and rate have been allocated proportionately to changes due to volume and changes due to rate.

   Three months ended
   September 30, 1999/1998
   Change in interest due to

   Nine months ended
   September 30, 1999/1998
   Change in interest due to


(In thousands)

   Volume

   Rate

   Net
   Change

   Volume

   Rate

   Net
   Change


Assets

   Federal funds sold and interest
      bearing deposits with banks

($73

)

($9

)

($82

)

($209

)

($---

)

($209

)

   Investment securities, available for sale

130

(64

)

66

607

(112

)

495

   Loans

326

(77

)

249

970

(262

)

708


Total interest earning assets

$383

($150

)

$233

$1,368

($374

)

$994


Liabilities

   Interest bearing deposits

$195

($126

)

$69

$585

($384

)

$201

   Other borrowings

---

(1)

)

(1

)

1

(7

)

(6

)


Total interest bearing liabilities

$195

($127

)

$68

$586

($391

)

$195


      Net interest income

$165

$799


      Net interest rate spread

0.23%

0.24%


      Net interest margin on earning assets

-0.02%

0.12%


Provision for Possible Credit Losses

1999 Compared to 1998. The provision for possible credit losses was $40,000 and $707,000 for the three and nine month periods ended September 30, 1999, respectively, compared to $37,000 and $79,000 for the same periods in 1998, an increase of $3,000 for the three month period and $628,000 for the nine month period. This significant increase in the nine month period was necessary, due primarily to the bankruptcy of a borrower, with whom the Corporation participated in a lending relationship along with a number of other Michigan banks. Management felt the need to charge-off the majority of the loan relationship due to the uncertainty to collect from the borrower, resulting in the need to increase the the provision for credit losses accordingly to insure the allowance for credit losses is maintained at a balance considered appropriate to cover losses inherent in the portfolio. The provision for possible credit losses was based upon management's assessment of relevant factors, including types and amounts of non-performing loans, historical and anticipated loss experience on such types of loans, and current and projected economic conditions.

 

11


 

Non-interest Income

1999 Compared to 1998. Non-interest income was $146,000 and $427,000 for the three and nine month periods ended September 30, 1999, respectively, compared to $129,000 and $316,000 for the same periods in 1998, an increase of $17,000 or 13% for the three month period and $111,000 or 35% for the nine month period. This increase was primarily due to gains on loans held for sale and increases in service charges on deposit accounts.

Non-interest Expense

1999 Compared to 1998. Non-interest expense was $984,000 and $2,834,000 for the three and nine month periods ended September 30, 1999, respectively, compared to $759,000 and $2,071,000 for the same periods in 1998, an increase of $225,000 or 30% for the three month period and $763,000 or 37 % for the nine month period. The largest components of non-interest expense were salaries and employee benefits which amounted to $574,000 and $1,647,000 and occupancy and equipment expense which amounted to $112,000 and $329,000 for the three and nine month periods ended September 30, 1999, respectively. For the same periods in 1998, salaries and employee benefits were $471,000 and $1,259,000 and occupancy and equipment expense were $101,000 and $292,000, respectively. The primary factor for these increases was the expansion of the operations and lending departments of the Bank in 1998 and 1999. As of September 30, 1999, the number of full time equivalent employees was 40 as compared to 35 as of September 30, 1998.

Income Taxes

1999 Compared to 1998. The income tax expense was $161,000 and $201,000 for the three and nine month periods ended September 30, 1999, respectively, compared to an income tax expense of $146,000 and $228,000 for the same periods in 1998. The decrease was primarily due to the decreased income before income taxes in 1999.

Comparison of Financial Condition at September 30, 1999 and December 31, 1998

Assets. Total assets at September 30, 1999 were $146.4 million compared to $126.8 million at December 31, 1998, an increase of $19.6 million or 15%. The increase was primarily due to increases in deposits, which were then deployed into loans and investment securities - available for sale.

Federal Funds Sold. Total federal funds sold at September 30, 1999 were $3.3 million compared to $4.0 million at December 31, 1998, a decrease of $0.7 million or 18%. The decrease was due to the deployment of funds into loans and investment securities - available for sale.

Mortgage Loans Held for Sale. Total mortgage loans held for sale at September 30, 1999 were $1,128,000 compared to $1,211,000 at December 31, 1998, a decrease of $83,000 or 7%. This decrease was primarily related to a decrease in demand for mortgage loans as a result of the increasing interest rate environment.

 

12


 

Investment Securities - Available for Sale. Total investment securities - available for sale, at September 30, 1999 were $60.9 million compared to $50.2 million at December 31, 1998, an increase of $10.7 million or 21%. An increase in deposits has enabled the Corporation to invest in investment securities - available for sale until such time as quality loan opportunities or other higher yielding investments become available. All securities within the Corporation's portfolio are U.S. Treasury issues, U.S. Government sponsored agency issues, corporate debt securities carrying ratings of Aa2 or better or munipal obligations carrying ratings of Aaa or better. The Corporation does not hold any securities in the "Held to Maturity" category nor does the Corporation hold or utilize derivatives.

The amortized cost and estimated market value of investments in debt securities available for sale are as follows (in thousands):

   September 30, 1999


   Amortized
Cost

   Gross
   Unrealized
   Gains

   Gross
   Unrealized
   Losses

   Estimated
   Market
   Value


US Treasury securities

$2,344

$---

($51

)

$2,293

US Government agency securities

56,855

---

(824

)

56,031

Municipal Bonds

126

---

(2

)

124

Corporate debt securities

2,466

---

---

2,466


   Totals

$61,791

$---

($877

)

$60,914


 

   December 31, 1998


   Amortized
Cost

   Gross
   Unrealized
   Gains

   Gross
   Unrealized
   Losses

   Estimated
   Market
   Value


US Treasury securities

$2,013

$---

($1

)

$2,012

US Government agency securities

31,682

---

(20

)

31,662

Corporate debt securities

16,537

---

---

16,537


   Totals

$50,232

$---

($21

)

$50,211


 

13


 

Loans. Total loans at September 30, 1999 were $75.6 million compared to $66.0 million at December 31, 1998, an increase of $9.6 million or 15%. Major categories of loans included in the loan portfolio are as follows (in thousands):

09/30/99

12/31/98

09/30/98


Consumer loans

$10,566

$12,434

$13,262

Commercial, financial, & other

19,701

14,843

13,178

Commercial real estate construction

3,100

2,619

1,888

Commercial real estate mortgages

16,873

12,478

11,954

Residential real estate mortgages

25,384

23,649

20,966


75,624

66,023

61,248

Allowance for possible credit losses

(750

)

(627

)

(594

)


$74,874

$65,396

$60,654


 

The following is a summary of non-performing assets and problems loans (in thousands):

   09/30/99

   12/31/98

   09/30/98


Over 90 days past due and still accruing

$66

$2

$---

Non-accrual loans

154

410

37

Renegotiated loans

---

---

---

Other real estate owned

---

---

---


$220

$412

$37


 

14


 

Allowance for Possible Credit Losses. The allowance for possible credit losses at September 30, 1999 was $750,000 compared to $627,000 at December 31, 1998, an increase of $123,000 or 20%. The increase in the allowance for possible credit losses was based upon management's assessment of relevant factors, including types and amounts of non-performing loans, historical and anticipated loss experience on such types of loans, and current and projected economic conditions.

The following is an analysis of the allowance for possible credit losses (in thousands):

   09/30/99

   12/31/98

   09/30/98


Balance, beginning of year

$627

$522

$522

Charge-offs:

   Consumer Loans

(55

)

(15

)

(7

)

   Commercial Loans

(543

)

---

---

Recoveries:

   Consumer Loans

14

---

---


Net charge-offs

(584

)

(15

)

(7

)

Additions charged to operations

707

120

79


Balance, September 30

$750

$627

$594


Allowance to total loans

0.99

%

0.95

%

0.97

%


Net charge-offs to average loans

0.81

%

0.03

%

0.01

%


   Average allowance for possible loan losses

659

564

549

   Average total loans, gross

71,800

59,355

56,453

   Average allowance to average total loans

0.92

%

0.95

%

0.97

%

Net charge-offs for the nine month period ended September 30, 1999 were $583,000, compared to $7,000 for the same period in 1998. A charge-off of a commercial loan relationship in the amount of $543,000 during the three month period ended June 30, 1999 was the largest single charge-off in the Bank's history. Since the Bank's inception in 1994 through December 31, 1998, net charge-offs were $35,000.

Bank Premises and Equipment. Bank premises and equipment at September 30, 1999 was $2.4 million compared to $2.4 million at December 31, 1998.

 

15


 

Accrued Interest Receivable. Accrued interest receivable at September 30, 1999 was $1,157,000 compared to $933,000 at December 31, 1998, an increase of $224,000 or 24%. The increase was primarily due to increase in loans and investments securities - available for sale.

Other Assets. Other assets at September 30, 1999 were $822,000 compared to $372,000 at December 31, 1998, an increase of $450,000 or 121%. The increase was primarily due to increases in prepaid federal income taxes and deferred income tax benefit.

Deposits. Total deposits at September 30, 1999 were $117.6 million compared to $97.6 million at December 31, 1998, an increase of $20.0 million or 20%. The following is a summary of the distribution of deposits (in thousands):

 

09/30/99

12/31/98

09/30/98


       

Non-interest bearing:

     

   Demand

$14,132

$11,142

$9,320


       
       

Interest bearing:

     

   Checking

$4,995

$3,630

$2,646

   Money market

14,644

11,215

14,130

   Savings

3,972

2,079

1,884

   Time, under $100,000

42,809

42,790

41,374

   Time, $100,000 and over

     

      Non-volatile priced

13,014

13,493

14,147

      Volatile priced (negotiated rate)

24,006

13,261

13,440


       
 

$103,440

$86,468

$87,621


The increase in deposits was primarily due to normal business development, marketing, telemarketing, referral programs and growth strategies which included an annual birthday celebration and major marketing campaign in March. The increase in deposits enabled the Corporation to invest the funds in loans and investment securities - available for sale.

Accrued Interest Payable. Accrued interest payable at September 30, 1999 was $371,000 compared to $338,000 at December 31, 1998, an increase of $33,000 or 10%. The increase was due to the increase in the volume of time deposits.

Other Liabilities. Other liabilities at September 30, 1999 were $502,000 compared to $559,000 at December 31, 1998, an decrease of $57,000 or 10%. The decrease was primarily due to the decrease in deferred taxes.

 

16


 

Capital

Stockholders' equity at September 30, 1999 was $27.4 million compared to $27.7 million at December 31, 1998, a decrease of $0.3 million or 1%. The following is a presentation of the Bank's regulatory capital ratios (in thousands):

 

   Actual

  Minimum For Capital
  Adequacy Purposes:

  Minimum
  To Be Well Capitalized
  Under Prompt Corrective
  Action Provisions:


 

Amount

Ratio

Amount

Ratio

Amount

Ratio


             

As of September 30, 1999

           

   Total capital
      (to risk weighted assets)

11,667

14.49%

6,443

8.00%

8,054

10.00%

   Tier 1 capital
      (to risk weighted assets)

10,917

13.55%

3,222

4.00%

4,832

6.00%

   Tier 1 capital
      (to average assets)

10,917

8.53%

5,120

4.00%

6,400

5.00%

             

As of December 31, 1998

           

   Total capital
      (to risk weighted assets)

10,622

16.20%

5,245

8.00%

6,557

10.00%

   Tier 1 capital
      (to risk weighted assets)

9,995

15.20%

2,623

4.00%

3,934

6.00%

   Tier 1 capital
      (to average assets)

9,995

9.00%

4,438

4.00%

5,547

5.00%

Based on the respective regulatory capital ratios at September 30, 1999 and December 31, 1998, the Bank is considered well capitalized.

On April 8, 1998, the Corporation completed an initial public offering of common stock underwritten by Roney and Co. As a result of the offering, the Corporation sold 1,407,600 shares of stock, adjusted for a two percent stock dividend issued in January 1999, at a price of $13.73 per share and received $18.0 million in new capital, net of offering costs. The Corporation is also now trading on the NASDAQ National Market under the symbol "DEAR".

 

17


 

Liquidity and Asset and Liability Management

Liquidity refers to readily available funds to meet the needs of borrowers and depositors. Levels of liquidity are closely monitored in conjunction with loan funding requirements and deposit outflows. Adequate liquidity protects institutions from raising funds under duress at excessive expense and provides a necessary cushion for occasional unpredictable aberrations in demand. While adequate liquidity is imperative, excessive liquidity in lower yielding cash investments or other easily marketable assets reduces potential interest income. Thus, an appropriate balance must be maintained to protect the institution and at the same time, prudently maximize income opportunities. Sources of liquidity from both assets and liabilities include federal funds sold, securities available for sale, loan repayments, core deposits, a federal funds purchase credit facility and a relationship with borrowing capability with the Federal Home Loan Bank.

The Corporation has sought to manage its exposure to changes in interest rates by matching more closely the effective maturities or repricing characteristics of the Corporation's interest-earning assets and interest-bearing liabilities. The matching of the asset and liabilities may be analyzed by examining the extent to which the assets and liabilities are interest rate sensitive and by monitoring the expected effects of interest rate changes on net interest income.

An asset or liability is interest rate sensitive within a specific time period if it will mature or reprice within that time period. If the Corporation's assets mature or reprice more quickly or to a greater extent that its liabilities, the Corporation's net portfolio value and net interest income would tend to increase during periods of rising interest rates but decrease during periods of falling interest rates. If the Corporation's assets mature or reprice more slowly or to a lesser extent than its liabilities, its net portfolio value and net interest income would tend to decrease during periods of rising interest rates but increase during periods of falling interest rates.

Interest Rate Sensitivity Analysis. The matching of assets and liabilities may be analyzed by examining the extent to which such assets and liabilities are "interest rate sensitive" and by monitoring an institution's interest rate sensitivity "gap." An asset or liability is said to be interest rate sensitive within a specific period if it will mature or reprice within that period. The interest rate sensitivity "gap" is the difference between the amount of interest-earning assets maturing or repricing within a specific time period and the amount of interest-bearing liabilities maturing or repricing within that time period. A gap is considered positive when the amount of interest rate sensitive assets exceeds the amount of interest rate sensitive liabilities, and is considered negative when the amount of interest rate sensitive liabilities exceed the amount of interest rate sensitive assets. During a period of rising interest rates, a negative gap would be expected to adversely affect net interest income while a positive gap would be expected to result in an increase in net interest income, while conversely during a period of declining interest rates, a negative gap would be expected to result in an increase in net interest income and a positive gap would be expected to adversely affect net interest income.

 

18


 

Different types of assets and liabilities with the same or similar maturities may react differently to changes in overall market rates or conditions, and thus changes in interest rates may affect net interest income positively or negatively even if an institution were perfectly matched in each maturity category. Additionally, the gap analysis does not consider the many factors as banking interest rates move. While the interest rate sensitivity gap is a useful measurement and contributes toward effective asset and liability management, it is difficult to predict the effect of changing interest rates solely on that measure, without accounting for alterations in the maturity or repricing characteristics of the balance sheet that occur during changes in market interest rates. During periods of rising interest rates, the Corporation's assets tend to have prepayments that are slower than those in an interest rate sensitivity gap and would increase the negative gap position. Conversely, during a period of declining interest rates, the Corporation's assets would tend to prepay faster than originally expected thus decreasing the negative gap position. In addition, some of the Corporation's assets, such as adjustable rate mortgages, have caps on the amount by which their interest rates can change in any single period, and therefore may not reprice as quickly as liabilities in the same maturity category.

The following table sets forth the amounts of interest-earning assets and interest-bearing liabilities outstanding at September 30, 1999 which are expected to mature or reprice in each of the time periods shown (in thousands):

Interest Rate Sensitivity Period


(In thousands)

1-90
Days

91-365
Days

1-5
Years

Over
5 Years

Total


Earning assets

   Federal funds sold

$3,276

$---

$---

$---

$3,276

   Mortgage loans held for sale

1,128

---

---

---

1,128

   Securities available for sale

2,466

---

58,448

---

60,914

   Total loans, net of non-accrual

19,428

4,961

44,027

7,055

75,471


Total earning assets

26,298

4,961

102,475

7,055

140,789

Interest bearing liabilities

   Total interest bearing deposits

17,907

59,280

26,253

---

103,440

   Mortgage payable

---

---

---

499

499


Total interest bearing liabilities

17,907

59,280

26,253

499

103,939

Net asset (liability) funding gap

8,391

(54,319

)

76,222

6,556

$36,850


Cumulative net asset (liability)
   funding gap

$8,391

($45,928

)

$30,294

$36,850


 

19


 

Year 2000 Problem

The Corporation is aware of the current concerns throughout the business community of reliance upon computer software programs that do not properly recognize the year 2000 in date formats, often referred to as the "Year 2000 Problem." The Year 2000 Problem is the result of software being written using two digits rather than four digits to define the application year (i.e., "99" rather than "1999"). A failure by a business to properly identify and correct a Year 2000 Problem in its operations could result in system failures or miscalculations. In turn, this could result in disruptions of operations, including among other things a temporary inability to process transactions, send invoices or otherwise engage in routine business transactions on a day-to-day basis.

The Corporation began to prepare for the Year 2000 project in 1997. The plan began with an internal evaluation of equipment, software applications and vendor supplied products. The Corporation's main data processing vendor has represented that it is compliant at December 31, 1998, and regularly provides updates on its progress to the Corporation. The Corporation has a written plan, which is regularly updated and reported to the Board of Directors. The testing phase was essentially complete on December 31, 1998. The current phase of the plan is contingency planning and validation. The Corporation has also been gathering information from significant borrowers and depositors, to help mitigate any risk posed to the Bank by their non-compliance.

During 1998, the Corporation made expenditures of $313,000, of which $65,000 was charged to expense for depreciation, testing and employee wages to upgrade non-compliant personal computer workstations, software and local area networks. In 1999, the Corporation expects to incur $99,000 in expenses related to depreciation, testing and employee wages. In August 1998, the Corporation made a capital expenditure of $151,000 to purchase a new mainframe computer to accommodate the growth of the Corporation. The mainframe was certified Year 2000 Compliant at the time of delivery. Additionally, if the Corporation (or its customers or vendors) are unable to remedy any potential Year 2000 problems in a timely manner, there could be a material adverse effect on the Corporation's business. The Corporation has a written contingency plan in place should testing fail on any given computer application. Based on information that is currently available, the Corporation does not anticipate that the cost of achieving Year 2000 compliance will have a material effect on its capital resources, results of operations, or liquidity as presented herein.

 

20


 

DEARBORN BANCORP, INC. FORM 10-Q (continued)

PART 2 - OTHER INFORMATION

ITEM 6. EXHIBITS AND REPORTS IN FORM 8-K.

(a)

Financial Statements:

   
 

The following consolidated financial statements of Dearborn Bancorp, Inc. and its subsidiary
included in this report are:

   
 

Consolidated Balance Sheets - September 30, 1999, December 31, 1998
   and September 30, 1998

   
 

Consolidated Statements of Income - For the Three and Nine Months Ended
   September 30, 1999 and 1998

   
 

Consolidated Statements of Comprehensive Income (Loss) - For the Three and Nine
   Months Ended September 30, 1999 and 1998.

   
 

Consolidated Statements of Cash Flows - For the Nine Months Ended
   September 30, 1999 and 1998

   
 

Notes to Consolidated Financial Statements

   

(b)

There were no Form 8-K Reports filed during the three months ended September 30, 1999.

 

21


 

DEARBORN BANCORP, INC. FORM 10-Q (continued)

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.

Dearborn Bancorp, Inc.

(Registrant)

/s/ John E. Demmer

_______________________________

John E. Demmer

Chairman and Chief Executive Officer

/s/ Michael J. Ross

_______________________________

Michael J. Ross
President

/s/ Jeffrey L. Karafa

_______________________________

Jeffrey L. Karafa

Treasurer and Chief Financial Officer

Date: November 3, 1999



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission